Aksesoris

Harga Satuan Profit Persediaan (unit) Nominal

Merk Item Sub Item
Beli Jual Satuan Awal Terjual Retur Penambahan Akhir Awal Penambahan Terjual Omset Profit
V-Gen Kabel Data Micro USB 7,000 15,000 8,000 17 -30 0 30 17 119,000 210,000 210,000 450,000 240,000
Type C 8,000 20,000 12,000 12 -70 0 70 12 96,000 560,000 560,000 1,400,000 840,000
Iphone 9,000 20,000 11,000 28 -8 0 0 20 252,000 - 72,000 160,000 88,000
Adapter Charger 1,2A 12,000 20,000 8,000 11 -90 0 90 11 132,000 1,080,000 1,080,000 1,800,000 720,000
2,4A 18,000 30,000 12,000 14 -80 0 80 14 252,000 1,440,000 1,440,000 2,400,000 960,000
Port Car 120,000 165,000 45,000 3 0 0 0 3 360,000 - - - -
Earphone Deep Bass 12,000 25,000 13,000 18 -55 0 50 13 216,000 600,000 660,000 1,375,000 715,000
Extra Bass 14,000 30,000 16,000 19 -95 0 90 14 266,000 1,260,000 1,330,000 2,850,000 1,520,000
Kabel Aux 2,5" - 20,000 20,000 2 -1 0 2 3 - - - 20,000 20,000
Micro SD 16 GB Class 6 40,000 60,000 20,000 19 -33 0 30 16 760,000 1,200,000 1,320,000 1,980,000 660,000
16 GB Class 10 50,000 70,000 20,000 23 -32 0 40 31 1,150,000 2,000,000 1,600,000 2,240,000 640,000
32 GB Class 10 60,000 80,000 20,000 18 -90 0 90 18 1,080,000 5,400,000 5,400,000 7,200,000 1,800,000
Samsung Travel Charger Micro USB 40,000 80,000 40,000 26 -2 0 0 24 1,040,000 - 80,000 160,000 80,000
Type C 45,000 90,000 45,000 15 -9 0 10 16 675,000 450,000 405,000 810,000 405,000
Softcase Samsung 8,500 25,000 16,500 18 -64 0 60 14 153,000 510,000 544,000 1,600,000 1,056,000
Infinix 8,500 25,000 16,500 22 -33 0 30 19 187,000 255,000 280,500 825,000 544,500
Oppo 8,500 25,000 16,500 19 -25 0 20 14 161,500 170,000 212,500 625,000 412,500
Vivo 8,500 25,000 16,500 22 -38 0 30 14 187,000 255,000 323,000 950,000 627,000
Xiaomi 8,500 25,000 16,500 23 -30 0 20 13 195,500 170,000 255,000 750,000 495,000
Baterai Samsung 85,000 150,000 65,000 23 -3 0 10 30 1,955,000 850,000 255,000 450,000 195,000
Infinix 85,000 150,000 65,000 19 -15 0 20 24 1,615,000 1,700,000 1,275,000 2,250,000 975,000
Oppo 85,000 150,000 65,000 22 -16 0 20 26 1,870,000 1,700,000 1,360,000 2,400,000 1,040,000
Vivo 85,000 150,000 65,000 18 -3 0 10 25 1,530,000 850,000 255,000 450,000 195,000
Xiaomi 85,000 150,000 65,000 18 -10 0 10 18 1,530,000 850,000 850,000 1,500,000 650,000
TOTAL 429 -832 0 812 409 15,782,000 21,510,000 19,767,000 34,645,000 14,878,000

Voucher
Harga Satuan Profit Persediaan (unit) Nominal
Provider Item Hari
Beli Jual Satuan Awal Terjual Retur Penambahan Akhir Awal Penambahan Terjual Omset Profit
Telkomsel 2,5 GB 5 HARI 10,000 12,000 2,000 14 -133 0 130 11 140,000 1,300,000 1,330,000 1,596,000 266,000
3,5 GB 7 HARI 18,000 21,000 3,000 16 -129 0 130 17 288,000 2,340,000 2,322,000 2,709,000 387,000
10 GB 30 HARI 61,000 64,000 3,000 19 -9 0 0 10 1,159,000 - 549,000 576,000 27,000
14 GB 30 HARI 74,000 77,000 3,000 17 -6 0 0 11 1,258,000 - 444,000 462,000 18,000
Indosat 1 GB 7 HARI 10,000 12,000 2,000 21 -30 0 20 11 210,000 200,000 300,000 360,000 60,000
2 GB 30 HARI 15,000 18,000 3,000 29 -123 0 110 16 435,000 1,650,000 1,845,000 2,214,000 369,000
5 GB 30 HARI 24,000 28,000 4,000 16 -103 0 100 13 384,000 2,400,000 2,472,000 2,884,000 412,000
XL 2 GB 7 HARI 10,000 12,000 2,000 15 -190 0 190 15 150,000 1,900,000 1,900,000 2,280,000 380,000
4 GB 7 HARI 17,000 20,000 3,000 18 -80 0 80 18 306,000 1,360,000 1,360,000 1,600,000 240,000
6 GB 30 HARI 22,000 30,000 8,000 16 -35 0 30 11 352,000 660,000 770,000 1,050,000 280,000
10 GB 30 HARI 33,000 41,000 8,000 15 -6 0 10 19 495,000 330,000 198,000 246,000 48,000
Axis 1 GB 30 HARI 12,000 16,000 4,000 7 -55 0 60 12 84,000 720,000 660,000 880,000 220,000
2 GB 30 HARI 16,000 26,000 10,000 11 -32 0 40 19 176,000 640,000 512,000 832,000 320,000
3 GB 30 HARI 23,000 32,000 9,000 19 -3 0 0 16 437,000 - 69,000 96,000 27,000
5 GB 30 HARI 29,000 46,000 17,000 16 -5 0 0 11 464,000 - 145,000 230,000 85,000
8 GB 30 HARI 42,000 62,000 20,000 16 -5 0 0 11 672,000 - 210,000 310,000 100,000
Smartren 2,5 GB 3 HARI 4,000 6,000 2,000 22 -1 0 0 21 88,000 - 4,000 6,000 2,000
4 GB 7 HARI 9,000 12,000 3,000 26 -3 0 0 23 234,000 - 27,000 36,000 9,000
UNL MAXI 7 HARI 22,000 25,000 3,000 27 -2 0 0 25 594,000 - 44,000 50,000 6,000
UNL LITE 28 HARI 58,000 61,000 3,000 28 -1 0 0 27 1,624,000 - 58,000 61,000 3,000
6 GB NONSTOP 28 HARI 28,000 32,000 4,000 27 -1 0 0 26 756,000 - 28,000 32,000 4,000
14 GB NONSTOP 28 HARI 43,000 48,000 5,000 17 -7 0 0 10 731,000 - 301,000 336,000 35,000
26 GB NONSTOP 28 HARI 67,000 70,000 3,000 20 -6 0 0 14 1,340,000 - 402,000 420,000 18,000
UNL MAXI 28 HARI 77,000 81,000 4,000 23 -2 0 0 21 1,771,000 - 154,000 162,000 8,000
3 1 GB 3 HARI 6,000 7,000 1,000 26 -5 0 0 21 156,000 - 30,000 35,000 5,000
3 GB 3 HARI 8,000 10,000 2,000 15 -120 0 120 15 120,000 960,000 960,000 1,200,000 240,000
1 GB 5 HARI 8,000 10,000 2,000 28 -5 0 0 23 224,000 - 40,000 50,000 10,000
6 GB 5 HARI 16,000 17,000 1,000 16 -9 0 10 17 256,000 160,000 144,000 153,000 9,000
9 GB 10 HARI 27,000 30,000 3,000 28 -1 0 0 27 756,000 - 27,000 30,000 3,000
1,5 GB AON 15,000 16,000 1,000 29 0 0 0 29 435,000 - - - -
2 GB AON 18,000 21,000 3,000 26 -5 0 0 21 468,000 - 90,000 105,000 15,000
3 GB AON 24,000 27,000 3,000 28 0 0 0 28 672,000 - - - -
6 GB AON 26,000 37,000 11,000 17 -3 0 0 14 442,000 - 78,000 111,000 33,000
6 GB Unlimited 52,000 61,000 9,000 27 0 0 0 27 1,404,000 - - - -
10 GB Unlimited 70,000 82,000 12,000 24 -1 0 0 23 1,680,000 - 70,000 82,000 12,000
TOTAL 719 -1116 0 1030 633 20,761,000 14,620,000 17,543,000 21,194,000 3,651,000

Perdana
Harga Satuan Profit Persediaan (unit) Nominal
Provider Item
Beli Jual Satuan Awal Terjual Refund Penambahan Akhir Awal Penambahan Terjual Omset Profit
Telkomsel Reguler 6,500 10,000 3,500 19 -31 0 30 18 123,500 195,000 201,500 310,000 108,500
Data 11,000 15,000 4,000 17 -19 0 20 18 187,000 220,000 209,000 285,000 76,000
Indosat Reguler 5,000 8,000 3,000 16 -30 0 30 16 80,000 150,000 150,000 240,000 90,000
Data 10,000 14,000 4,000 20 -5 0 10 25 200,000 100,000 50,000 70,000 20,000
XL Reguler 5,000 7,000 2,000 4 -7 0 0 -3 20,000 - 35,000 49,000 14,000
Data 9,000 15,000 6,000 18 -5 0 10 23 162,000 90,000 45,000 75,000 30,000
Axis Reguler 5,000 10,000 5,000 13 -30 0 30 13 65,000 150,000 150,000 300,000 150,000
Data 10,000 15,000 5,000 1 -64 0 40 -23 10,000 400,000 640,000 960,000 320,000
3 Reguler 6,000 10,000 4,000 8 -2 0 0 6 48,000 - 12,000 20,000 8,000
Data 6,000 10,000 4,000 27 -45 0 80 62 162,000 480,000 270,000 450,000 180,000
Smartften Data 9,000 15,000 6,000 14 -6 0 10 18 126,000 90,000 54,000 90,000 36,000
TOTAL 157 -244 0 260 173 1,183,500 1,875,000 1,816,500 2,849,000 1,032,500

Server Elektrik
Saldo Awal 109,568,432
Total Omset Transaksi 1,153,676,577
Total Deposit Agen 315,000,000
Total Topup H2H (277,673,000)
Total Topup XLA (5,350,000)
Total Topup TSE (1,000,000)
Total Topup ISA (3,900,000)
Profit 2% Omset (23,073,532)
Saldo AKhir 113,571,901
Hp dan Laptop Bekas
Merk Harga Satuan Profit Persediaan (unit) Nominal
Beli Jual Satuan Awal Terjual Refund Penambahan Akhir Awal Penambahan Terjual Omset Profit
Dell Latitude 6,000,000 7,200,000 1,200,000 1 -1 0 0 0 6,000,000 - 6,000,000 7,200,000 1,200,000
Acer Aspire A314 5,000,000 6,000,000 1,000,000 1 -1 0 0 0 5,000,000 - 5,000,000 6,000,000 1,000,000
Sony PCG 141 500,000 1,000,000 500,000 1 -1 0 0 0 500,000 - 500,000 1,000,000 500,000
Asus X553M 1,000,000 1,500,000 500,000 1 -1 0 0 0 1,000,000 - 1,000,000 1,500,000 500,000
Asus X441M 2,000,000 2,650,000 650,000 1 -1 0 0 0 2,000,000 - 2,000,000 2,650,000 650,000
Oppo F1s 500,000 800,000 300,000 1 -1 0 0 0 500,000 - 500,000 800,000 300,000
Samsung A50 1,000,000 1,500,000 500,000 1 -1 0 0 0 1,000,000 - 1,000,000 1,500,000 500,000
Infinix Hot 11S 500,000 950,000 450,000 1 -1 0 0 0 500,000 - 500,000 950,000 450,000
Samsung A04E 1,000,000 1,300,000 300,000 1 -1 0 0 0 1,000,000 - 1,000,000 1,300,000 300,000
Xiaomi Redmi 4A 150,000 400,000 250,000 1 -1 0 0 0 150,000 - 150,000 400,000 250,000
Oppo A77S 2,500,000 2,900,000 400,000 1 -1 0 0 0 2,500,000 - 2,500,000 2,900,000 400,000
TOTAL 4,150,000 - 4,150,000 5,550,000 6,050,000

Rangkuman
Jenis Omset Profit
Aksesoris 34,645,000 14,878,000
Voucher 21,194,000 3,651,000
Perdana 2,849,000 1,032,500
Server Elektrik 1,153,676,577 23,073,532
Hp Bekas 5,550,000 6,050,000
Servisan dan Sparepart 8,350,000 4,770,000
Total 1,191,619,577 53,455,032

Gross Profit 53,455,032

Beban Gaji 9,000,000
IPL 200,000
Sewa Kios 2,950,000
Beban Listrik 500,000
Internet 600,000
Nett Profit 40,205,032