Jumlah

Tanggal Pembelian Harga Ongkir Total Status Keterangan Varian

Transaksi (Set)
4-Apr-18 4 Rp 180,000 Rp 18,000 Rp 198,000 Paid 2 Krom + 2 Gold
5-Apr-18 2 Rp 90,000 Rp 18,000 Rp 108,000 Paid 1 Krom + 1 Gold
5-Apr-18 2 Rp 90,000 Rp 10,000 Rp 100,000 Paid 2 Gold
5-Apr-18 4 Rp 180,000 Rp 9,000 Rp 189,000 Paid 4 Gold
5-Apr-18 10 Rp 430,000 Rp 17,000 Rp 447,000 Paid 5 Krom + 5 Gold
5-Apr-18 3 Rp 135,000 Rp 9,000 Rp 144,000 Paid 3 Krom
5-Apr-18 3 Rp 135,000 Rp 9,000 Rp 144,000 Paid 2 Krom + 1 Gold
5-Apr-18 4 Rp 180,000 Rp 12,000 Rp 192,000 COD 2 Krom + 2 Gold
5-Apr-18 2 Rp 90,000 Rp 10,000 Rp 100,000 Paid 1 Krom + 1 Gold
6-Apr-18 2 Rp 90,000 Rp 18,000 Rp 108,000 Paid 1 Krom + 1 Gold
6-Apr-18 3 Rp 135,000 Rp 9,000 Rp 144,000 Paid 3 Gold
6-Apr-18 2 Rp 90,000 Rp 9,000 Rp 99,000 Paid 1 Krom + 1 Gold
6-Apr-18 3 Rp 135,000 Rp 27,000 Rp 162,000 Paid 2 Krom + 1 Gold
8-Apr-18 2 Rp 90,000 Rp 9,000 Rp 99,000 Paid 2 Gold
8-Apr-18 3 Rp 135,000 Rp - Rp 135,000 Paid 2 Krom + 1 Gold
9-Apr-18 2 Rp 90,000 Rp 9,000 Rp 99,000 Paid 2 Krom
9-Apr-18 15 Rp 645,000 Rp 20,000 Rp 665,000 Paid 10 Krom + 5 Gold
12-Apr-18 2 Rp 90,000 Rp 10,000 Rp 100,000 Paid 2 Krom
14-Apr-18 1 Rp 45,000 Rp 9,000 Rp 54,000 Paid 1 Krom
16-Apr-18 2 Rp 90,000 Rp 9,000 Rp 99,000 Paid 1 Krom + 1 Gold
16-Apr-18 2 Rp 90,000 Rp 9,000 Rp 99,000 Paid 1 Krom + 1 Gold
17-Apr-18 2 Rp 90,000 Rp 9,000 Rp 99,000 Paid 1 Krom + 1 Gold
17-Apr-18 2 Rp 90,000 Rp 10,000 Rp 100,000 Paid 2 Krom
18-Apr-18 2 Rp 90,000 Rp 8,000 Rp 98,000 Paid 1 Krom + 1 Gold
18-Apr-18 0 Rp - Rp - Rp - Cancel 2 Gold
18-Apr-18 5 Rp 215,000 Rp 9,000 Rp 224,000 Paid 5 Krom
19-Apr-18 3 Rp 135,000 Rp 9,000 Rp 144,000 Paid 2 Krom + 1 Gold
20-Apr-18 1 Rp 45,000 Rp 9,000 Rp 54,000 Paid 1 Gold
Rp -
 Rp -
Rp -
Rp -
Total 88 Rp 3,900,000 Rp 304,000 Rp 4,204,000 Sisa Ongkir NK

Modal 100 Rp 2,820,000 Ongkir Dari NK

Sisa 12 Rp (1,080,000) Ongkir Ditarik

 Ekspedisi/
Buyer Resi Pengiriman Status Dana Keterangan
Kurir

Hari Kurniawan 540890014056018 JNE OKE Masuk Rek. Facebook

Hengki Aredhy Kusuma 540840030924718 JNE REG Masuk Rek. Facebook
Aris Man 540840032972418 JNE REG Masuk Rek. Facebook
Benkbenk Bambang Triono 540840032964418 JNE REG Masuk Rek. Facebook
Al-Fajr Bin NurRochman/Fajar C 540840032780618 JNE REG Masuk Rek. Facebook
Yeko Setiajid 540840032966218 JNE REG Masuk Rek. Bukalapak
Sutan Mudo Biyan / Chairil (icank 540840032513018 JNE REG Masuk Rek. Facebook
Adi Budiana COD pas mudik COD Facebook
Toni Dewe 540840032168818 JNE REG Masuk Rek. Facebook
Ajisnopianto / Ulwiyah 540840031036018 JNE REG Masuk Rek. Facebook
Arpio Kusuma 540840033200618 JNE REG Masuk Rek. Bukalapak
Jemi Tjia 540840032311418 JNE REG Masuk Rek. Facebook
Dedy Soewarno YatnoWirejo 540260018074118 JNE REG Masuk Rek. Facebook
Andrie C'black 540260018072318 JNE REG Masuk Rek. Facebook
Ari Rohmawan GRAB Instant GRAB Masuk Rek. Bukalapak
Sandi Tri B. / Antonius Rendi W. 540260018073216 JNE REG Masuk Rek. Facebook
Agus Ept 542720002184218 JNE REG Masuk Rek. ikut FSA #16
Rio Ferdian 888071973237 J&T - REG Masuk Rek. Tokopedia
Indra Caya 540840037011618 JNE REG Masuk Rek. Instagram
Andreas Sutjiadi 542720003715818 JNE REG Masuk Rek. Facebook
Reinhard Markopolo/Anton Batu 540840031494518 JNE REG Masuk Rek. Facebook
Dion Welly S./Ion'z Dion 540840035827418 JNE REG Masuk Rek. Facebook
Mario Zulkarnain 888071973461 J&T - REG Masuk Rek. Tokopedia
Bagas Bayudono/Sultan Jr. AJJ03343 WAHANA Masuk Rek. Facebook
Heru Kurnia Setiawan Packing JNE REG Facebook
Dimas Ershall Siap Kirim JNE REG Masuk Rek. Facebook
Pandu Pans Siap Kirim JNE REG Masuk Rek. Facebook
Ilham Renanda Packing JNE REG Bukalapak
Rp 4,000

Rp 304,000 Update tgl 20-April-2018

Rp 300,000
 Tanggal
Tanggal Jumlah Pesanan
Nama Pemesan Harga Ongkir Total Invoice Pembayaran
Pemesanan (Set) Invoice
18-Apr-18 Pak Hadi 1 Rp 675,000 Rp - Rp 675,000
18-Apr-18 Ju An Da 1 Rp 675,000 Rp 9,000 Rp 684,000
18-Apr-18 Q Garage 1 Rp 675,000 Rp 9,000 Rp 684,000
18-Apr-18 Ria Wardhani 1 Rp 675,000 Rp 675,000
18-Apr-18 Eko Fazariyanto 1 Rp 675,000 Rp 9,000 Rp 684,000
18-Apr-18 Ary Dwi Nugroho 1 Rp 675,000 Rp 675,000
18-Apr-18 Sutan Mudo Biyan 1 Rp 675,000 Rp 9,000 Rp 684,000
18-Apr-18 Mahyudi Esa Putra 1 Rp 675,000 Rp 675,000
18-Apr-18 Aprilianto Setiawan 1 Rp 675,000 Rp 675,000
18-Apr-18 Robi Diantutu 1 Rp 675,000 Rp 9,000 Rp 684,000
10 Rp 6,750,000 Rp 45,000 Rp 6,795,000

Sisa item Qty Harga Total

Nissan C10 Skyline Wagon 10 Rp 195,000 Rp 1,950,000
Honda Odysey 10 Rp 185,000 Rp 1,850,000
Volkswagen T1 Panel Bus 10 Rp 175,000 Rp 1,750,000
Ford Transit Super Van 20 Rp 95,000 Rp 1,900,000
Sub Total 50 Rp 650,000 Rp 7,450,000
 Tanggal Resi Pengiriman Ekspedisi Keterangan
Pengiriman

JNE REG
JNE REG
JNE REG
JNE REG
JNE REG
JNE REG
JNE REG
JNE REG
JNE REG
JNE REG

Rp 9,000,000 Modal
Rp 14,200,000 Omset
Rp 5,200,000 Untung
 Tanggal Nama Pemesan Nama Item Jumlah Harga Ongkir
Pemesanan

0 Rp - Rp -

Daftar Harga
Sisa item Qty Harga/Pcs Total
Nissan C10 Skyline Wagon 10 Rp 195,000 Rp 1,950,000
Honda Odysey 10 Rp 185,000 Rp 1,850,000
Volkswagen T1 Panel Bus 10 Rp 175,000 Rp 1,750,000
Ford Transit Super Van 20 Rp 95,000 Rp 1,900,000
Sub Total 50 Rp 650,000 Rp 7,450,000
 Tanggal Tanggal
Total Invoice Pembayaran Resi Pengiriman Ekspedisi Keterangan
Pengiriman
Invoice

Rp -
Belanja
Nama barang Harga Dus Pcs Harga Beli
HW Cargo series 9,000,000 10 Dus 100 90,000

Proyeksi Harga Jual

Nama Barang Harga Jual/pcs Harga jual/set Ket.
HW Cargo series 125,000 700,000 Ikut Harga Pasar

Proyeksi Omset
Jika Kita Jual Qty Harga Total Omset Ket.

12,500,000 2 item bisa tembus dengan

Per Pcs 100 125,000 harga 200.000
Per Set 20 700,000 14,000,000 Ikut Harga Pasar
Per Dus 10 1,400,000 14,000,000 Ikut Harga Pasar

Proyeksi Keuntungan
Jika Kita Jual Harga Beli Harga Jual Untung Ket.
Pcs 90,000 125,000 35,000
Set 450,000 700,000 250,000
Dus 900,000 1,400,000 500,000

Formasi Penjualan
Cara kita Jual Qty Harga OB Harga/Set Ket.
Lelang 10 Set 100,000 -
Jual Set 10 Set - 700,000 Ikut Harga Pasar