DATA STOCK & PENJUALAN END USER

No Item Harga Beli Harga Jual Profit Stock Masuk Keluar

1 V3 1GB 3HR Rp6,100 Rp6,500 Rp400 500 50
2 V3 1GB 5HR Rp8,900 Rp10,000 Rp1,100 150 50
3 V3 3GB 3HR Rp9,200 Rp10,500 Rp1,300 150 50 50
4 V3 AON 1 1,5GB Rp14,700 Rp16,500 Rp1,800 700 50
5 V3 AON 2 2GB Rp18,700 Rp19,500 Rp800 400
6 V3 AON 3 3GB Rp26,650 Rp27,500 Rp850 350
7 V3 AON 6 6GB Rp37,625 Rp38,500 Rp875 700 50
8 V3 12GB Rp51,800 Rp53,000 Rp1,200 450 50
9 V3 6+ UNLI Rp68,275 Rp69,000 Rp725 800
10 V3 52GB Rp67,200 Rp71,000 Rp3,800 750
11 KP 3 (3GB) Rp11,000 Rp13,000 Rp2,000 0
12 KP 3 4,5GB Rp19,000 Rp21,000 Rp2,000 0
13 V3 PULSA 2K Rp2,421 Rp4,000 Rp1,579 0
14 V3 PULSA 5K Rp5,665 Rp7,000 Rp1,335 0
15 V3 PULSA 10K Rp10,622 Rp12,000 Rp1,378 0
16 V3 PULSA 20K Rp19,900 Rp22,000 Rp2,100 0
17 V TSEL 1,5GB Rp7,000 Rp9,000 Rp2,000 80 30
18 V TSEL 2,5GB Rp10,100 Rp12,000 Rp1,900 60 100 45 30
19 V TSEL 3,5GB Rp17,800 Rp20,000 Rp2,200 285 15
20 V TSEL 4GB Rp37,500 Rp40,000 Rp2,500 70 30
21 V TSEL 5,5GB Rp21,500 Rp24,000 Rp2,500 0
22 V TSEL 10GB Rp60,750 Rp63,000 Rp2,250 70
23 KP TSEL 3GB Rp11,000 Rp14,000 Rp3,000 75 15
24 KP TSEL 7GB Rp24,000 Rp28,000 Rp4,000 145 35 25
26 KP TSEL 35GB Rp71,000 Rp75,000 Rp4,000 75 15 15
27 SP ISAT ORI 3GB Rp6,500 Rp10,000 Rp3,500 130 10
28 V ISAT 2,5GB Rp10,400 Rp12,000 Rp1,600 90
29 V ISAT 1+YT Rp16,000 Rp18,000 Rp2,000 30
30 V ISAT 3GB FREE Rp16,750 Rp19,000 Rp2,250 0
31 V ISAT 5,5GB FREE Rp27,500 Rp29,000 Rp1,500 0
32 V ISAT 1GB+ Rp30,000 Rp31,000 Rp1,000 140
33 V ISAT 2GB+ Rp50,000 Rp51,000 Rp1,000 30
34 V ISAT 3GB+ Rp68,500 Rp70,000 Rp1,500 0
35 V ISAT 7GB+ Rp89,000 Rp91,000 Rp2,000 60
36 SP XL 4GB Rp13,650 Rp15,000 Rp1,350 0
37 SP XL 13GB Rp33,000 Rp34,000 Rp1,000 0
38 SP XL 25GB Rp49,500 Rp51,000 Rp1,500 0 30 30
39 SP XL 45GB Rp74,800 Rp76,000 Rp1,200 0 30 30
40 V XL 3GB 10HR Rp10,500 Rp12,000 Rp1,500 0 50 50
41 V XL 8GB L Rp22,550 Rp24,000 Rp1,450 0 30 30
42 V XL 10GB Rp33,000 Rp34,000 Rp1,000 0 30 30
43 V XL 20GB Rp49,500 Rp51,000 Rp1,500 0
44 V XL 38GB Rp74,800 Rp76,000 Rp1,200 0 30 30
45 SP AXIS 4GB Rp12,000 Rp15,000 Rp3,000 0
46 V AXIS 3GB Rp13,750 Rp15,000 Rp1,250 0
47 V AXIS 6GB Rp23,750 Rp25,000 Rp1,250 0
48 V AXIS 8GB (9GB) Rp30,550 Rp32,000 Rp1,450 0
49 V AXIS 8GB 15HR Rp20,700 Rp22,000 Rp1,300 0
50 V AXIS 5GB 5HR Rp9,150 Rp11,000 Rp1,850 0
51 V SF Maxi 1+1 Rp79,000 Rp80,000 Rp1,000 25 10
52 V SF 1GB 7HR Rp23,100 Rp24,000 Rp900 0 20 20
53 V SF 12+ Rp46,200 Rp48,000 Rp1,800 0
54 V SF 4GB 7HR Rp9,950 Rp12,000 Rp2,050 130 10
55 V SF 500MB Rp59,500 Rp60,000 Rp500 85 10 10
56 V SF 6GB NONSTOP Rp29,300 Rp31,000 Rp1,700 100 10
57 V SF 2+ (10 HARI) Rp10,300 Rp12,000 Rp1,700 0
58 SP SF 1+1 Rp77,000 Rp78,000 Rp1,000 77 10
59 SP SF 500MB Rp58,000 Rp60,000 Rp2,000 590 10
60 SP SF 3GB 14HR Rp14,600 Rp18,000 Rp3,400 75 5
61 SP SF 20+ Rp45,000 Rp46,000 Rp1,000 240
62 SP SF 31GB Rp62,000 Rp63,000 Rp1,000 0
63 SP SF 6GB Rp28,500 Rp30,000 Rp1,500 100
64 SP SF 2+GB Rp11,950 Rp12,500 Rp550 240
END USER
Keluar Stock Akhir Profit No Item
450 Rp20,000 Rp325,000 1 V3 1GB 3HR
100 Rp55,000 Rp500,000 2 V3 1GB 5HR
50 Rp130,000 Rp1,050,000 3 V3 3GB 3HR
650 Rp90,000 Rp825,000 4 V3 AON 1 1,5GB
400 Rp0 Rp0 5 V3 AON 2 2GB
350 Rp0 Rp0 6 V3 AON 3 3GB
650 Rp43,750 Rp1,925,000 7 V3 AON 6 6GB
400 Rp60,000 Rp2,650,000 8 V3 12GB
800 Rp0 Rp0 9 V3 6+ UNLI
750 Rp0 Rp0 10 V3 52GB
0 Rp0 Rp0 11 KP 3 (3GB)
0 Rp0 Rp0 12 KP 3 4,5GB
0 Rp0 Rp0 13 V3 PULSA 2K
0 Rp0 Rp0 14 V3 PULSA 5K
0 Rp0 Rp0 15 V3 PULSA 10K
0 Rp0 Rp0 16 V3 PULSA 20K
50 Rp60,000 Rp270,000 17 V TSEL 1,5GB
85 Rp142,500 Rp900,000 18 V TSEL 2,5GB
270 Rp33,000 Rp300,000 19 V TSEL 3,5GB
40 Rp75,000 Rp1,200,000 20 V TSEL 4GB
0 Rp0 Rp0 21 V TSEL 5,5GB
70 Rp0 Rp0 22 V TSEL 10GB
60 Rp45,000 Rp210,000 23 KP TSEL 3GB
15 70 Rp300,000 Rp2,100,000 24 KP TSEL 7GB
45 Rp120,000 Rp2,250,000 26 KP TSEL 35GB
120 Rp35,000 Rp100,000 27 SP ISAT ORI 3GB
90 Rp0 Rp0 28 V ISAT 2,5GB
30 Rp0 Rp0 29 V ISAT 1+YT
0 Rp0 Rp0 30 V ISAT 3GB FREE
0 Rp0 Rp0 31 V ISAT 5,5GB FREE
140 Rp0 Rp0 32 V ISAT 1GB+
30 Rp0 Rp0 33 V ISAT 2GB+
0 Rp0 Rp0 34 V ISAT 3GB+
60 Rp0 Rp0 35 V ISAT 7GB+
0 Rp0 Rp0 36 SP XL 4GB
0 Rp0 Rp0 37 SP XL 13GB
0 Rp45,000 Rp1,530,000 38 SP XL 25GB
0 Rp36,000 Rp2,280,000 39 SP XL 45GB
0 Rp75,000 Rp600,000 40 V XL 3GB 10HR
0 Rp43,500 Rp720,000 41 V XL 8GB L
0 Rp30,000 Rp1,020,000 42 V XL 10GB
0 Rp0 Rp0 43 V XL 20GB
0 Rp36,000 Rp2,280,000 44 V XL 38GB
 0 Rp0 Rp0 45 SP AXIS 4GB
0 Rp0 Rp0 46 V AXIS 3GB
0 Rp0 Rp0 47 V AXIS 6GB
0 Rp0 Rp0 48 V AXIS 8GB (9GB)
0 Rp0 Rp0 49 V AXIS 8GB 15HR
0 Rp0 Rp0 50 V AXIS 5GB 5HR
15 Rp10,000 Rp800,000 51 V SF Maxi 1+1
0 Rp18,000 Rp480,000 52 V SF 1GB 7HR
0 Rp0 Rp0 53 V SF 12+
120 Rp20,500 Rp120,000 54 V SF 4GB 7HR
65 Rp10,000 Rp1,200,000 55 V SF 500MB
90 Rp17,000 Rp310,000 56 V SF 6GB NONSTOP
0 Rp0 Rp0 57 V SF 2+ (10 HARI)
67 Rp10,000 Rp780,000 58 SP SF 1+1
580 Rp20,000 Rp600,000 59 SP SF 500MB
70 Rp17,000 Rp90,000 60 SP SF 3GB 14HR
240 Rp0 Rp0 61 SP SF 20+
0 Rp0 Rp0 62 SP SF 31GB
100 Rp0 Rp0 63 SP SF 6GB
240 Rp0 Rp0 64 SP SF 2+GB

TOTAL Rp1,597,250 Rp27,415,000

 DATA STOCK & PENJUALAN BAKUL
Harga Beli Harga Jual Profit Stock Masuk Keluar
Rp6,100 Rp6,000 -Rp100 650
Rp8,900 Rp9,300 Rp400 50
Rp9,200 Rp9,500 Rp300 650
Rp14,700 Rp15,000 Rp300 950
Rp18,700 Rp18,900 Rp200 400
Rp26,650 Rp26,800 Rp150 650
Rp37,625 Rp37,800 Rp175 1150
Rp51,800 Rp52,000 Rp200 500
Rp68,275 Rp68,500 Rp225 900
Rp67,200 Rp67,500 Rp300 950
Rp11,000 Rp12,000 Rp1,000 0
Rp19,000 Rp19,500 Rp500 0
Rp2,421 Rp2,500 Rp79 0
Rp5,665 Rp5,800 Rp135 0
Rp10,622 Rp10,833 Rp211 0
Rp19,900 Rp20,250 Rp350 0
Rp7,000 Rp7,000 Rp0 70
Rp10,100 Rp10,500 Rp400 495
Rp17,800 Rp18,000 Rp200 525
Rp37,500 Rp38,000 Rp500 70
Rp21,500 Rp22,000 Rp500 50
Rp60,750 Rp61,000 Rp250 80
Rp11,500 Rp12,000 Rp500 180
Rp24,000 Rp25,500 Rp1,500 115
Rp71,000 Rp73,000 Rp2,000 70
Rp6,500 Rp8,000 Rp1,500 0
Rp10,400 Rp11,000 Rp600 0
Rp16,000 Rp17,000 Rp1,000 0
Rp16,750 Rp17,500 Rp750 65
Rp27,500 Rp28,000 Rp500 0
Rp30,000 Rp30,500 Rp500 100
Rp50,000 Rp50,500 Rp500 0
Rp68,500 Rp69,000 Rp500 0
Rp89,000 Rp90,000 Rp1,000 0
Rp13,650 Rp14,000 Rp350 0
Rp33,000 Rp33,300 Rp300 0
Rp49,500 Rp49,800 Rp300 0
Rp74,800 Rp75,200 Rp400 30
Rp10,500 Rp11,000 Rp500 0
Rp22,550 Rp23,000 Rp450 0
Rp33,000 Rp33,300 Rp300 0
Rp49,500 Rp49,800 Rp300 0
Rp74,800 Rp75,200 Rp400 0
Rp12,000 Rp13,000 Rp1,000 0
Rp13,750 Rp14,000 Rp250 0
Rp23,750 Rp24,000 Rp250 0
Rp30,550 Rp31,000 Rp450 0
Rp20,700 Rp21,000 Rp300 0
Rp9,150 Rp9,700 Rp550 0
Rp79,000 Rp79,000 Rp0 50
Rp23,100 Rp23,500 Rp400 0
Rp46,200 Rp47,000 Rp800 0
Rp9,950 Rp10,500 Rp550 30
Rp59,500 Rp59,500 Rp0 80
Rp29,300 Rp30,000 Rp700 80
Rp10,300 Rp11,000 Rp700 0
Rp77,000 Rp77,500 Rp500 12
Rp58,000 Rp59,500 Rp1,500 110
Rp14,600 Rp17,000 Rp2,400 100
Rp45,000 Rp45,500 Rp500 0
Rp62,000 Rp62,500 Rp500 0
Rp28,500 Rp29,500 Rp1,000 155
Rp11,950 Rp12,000 Rp50 0
Stock Akhir Profit
500 0
150 0
150 0
700 0
400 0
350 0
700 0
450 0
800 0
750 0
0 0
0 0
0 0
0 0
0 0
0 0
80 0
60 0
285 0
70 0
0 0
70 0
75 0
145 0
75 0
130 0
90
30
0
0
140
30
0
60
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
 0 0
0 0
0 0
0 0
0 0
0 0
25
0
0
130
85
100
0
77
590
75
240
0
100
240

TOTAL 0
 DATA STOCK & PENJUALAN END USER
No Item Harga Beli Harga Jual Profit Stock Masuk Keluar
1 V3 1GB 3HR Rp6,100 Rp6,500 Rp400 450 50
2 V3 1GB 5HR Rp8,900 Rp10,000 Rp1,100 100 250 50
3 V3 3GB 3HR Rp9,200 Rp10,500 Rp1,300 50 50
4 V3 AON 1 1,5GB Rp14,700 Rp16,500 Rp1,800 650 50
5 V3 AON 2 2GB Rp18,700 Rp19,500 Rp800 400 50
6 V3 AON 3 3GB Rp26,650 Rp27,500 Rp850 350 50
7 V3 AON 6 6GB Rp37,625 Rp38,500 Rp875 650 50
8 V3 12GB Rp51,800 Rp53,000 Rp1,200 400
9 V3 6+ UNLI Rp68,275 Rp69,000 Rp725 800 50
10 V3 52GB Rp67,200 Rp71,000 Rp3,800 750 50
11 KP 3 (3GB) Rp11,000 Rp13,000 Rp2,000 0
12 KP 3 4,5GB Rp19,000 Rp21,000 Rp2,000 0
13 V3 PULSA 2K Rp2,421 Rp4,000 Rp1,579 0
14 V3 PULSA 5K Rp5,665 Rp7,000 Rp1,335 0
15 V3 PULSA 10K Rp10,622 Rp12,000 Rp1,378 0
16 V3 PULSA 20K Rp19,900 Rp22,000 Rp2,100 0
17 V TSEL 1,5GB Rp7,000 Rp9,000 Rp2,000 50 100 30
18 V TSEL 2,5GB Rp10,100 Rp12,000 Rp1,900 85 30
19 V TSEL 3,5GB Rp17,800 Rp20,000 Rp2,200 270 30
20 V TSEL 4GB Rp37,500 Rp40,000 Rp2,500 40
21 V TSEL 5,5GB Rp21,500 Rp24,000 Rp2,500 0
22 V TSEL 10GB Rp60,750 Rp63,000 Rp2,250 70 30
23 KP TSEL 3GB Rp11,000 Rp14,000 Rp3,000 60 100 15 20
24 KP TSEL 7GB Rp24,000 Rp28,000 Rp4,000 70 100 10 20
26 KP TSEL 35GB Rp71,000 Rp75,000 Rp4,000 45 100 15 15
27 SP ISAT ORI 3GB Rp6,500 Rp10,000 Rp3,500 120 10 20
28 V ISAT 2,5GB Rp10,400 Rp12,000 Rp1,600 90 15
29 V ISAT 1+YT Rp16,000 Rp18,000 Rp2,000 30 15
30 V ISAT 3GB FREE Rp16,750 Rp19,000 Rp2,250 0
31 V ISAT 5,5GB FREE Rp27,500 Rp29,000 Rp1,500 0
32 V ISAT 1GB+ Rp30,000 Rp31,000 Rp1,000 140 15
33 V ISAT 2GB+ Rp50,000 Rp51,000 Rp1,000 30
34 V ISAT 3GB+ Rp68,500 Rp70,000 Rp1,500 0 100 15
35 V ISAT 7GB+ Rp89,000 Rp91,000 Rp2,000 60
36 SP XL 4GB Rp13,650 Rp15,000 Rp1,350 0
37 SP XL 13GB Rp33,000 Rp34,000 Rp1,000 0 15 15
38 SP XL 25GB Rp49,500 Rp51,000 Rp1,500 0
39 SP XL 45GB Rp74,800 Rp76,000 Rp1,200 0
40 V XL 3GB 10HR Rp10,500 Rp12,000 Rp1,500 0 30 30
41 V XL 8GB L Rp22,550 Rp24,000 Rp1,450 0 50 50
42 V XL 10GB Rp33,000 Rp34,000 Rp1,000 0 30 30
43 V XL 20GB Rp49,500 Rp51,000 Rp1,500 0 30 30
44 V XL 38GB Rp74,800 Rp76,000 Rp1,200 0 30 30
45 SP AXIS 4GB Rp12,000 Rp15,000 Rp3,000 0
46 V AXIS 3GB Rp13,750 Rp15,000 Rp1,250 0 30 30
47 V AXIS 6GB Rp23,750 Rp25,000 Rp1,250 0
48 V AXIS 8GB (9GB) Rp30,550 Rp32,000 Rp1,450 0
49 V AXIS 8GB 15HR Rp20,700 Rp22,000 Rp1,300 0
50 V AXIS 5GB 5HR Rp9,150 Rp11,000 Rp1,850 0 20 20
51 V SF Maxi 1+1 Rp79,000 Rp80,000 Rp1,000 15
52 V SF 1GB 7HR Rp23,100 Rp24,000 Rp900 0
53 V SF 12+ Rp46,200 Rp48,000 Rp1,800 0
54 V SF 4GB 7HR Rp9,950 Rp12,000 Rp2,050 120 10
55 V SF 500MB Rp59,500 Rp60,000 Rp500 65 10
56 V SF 6GB NONSTOP Rp29,300 Rp31,000 Rp1,700 90 10
57 V SF 2+ (10 HARI) Rp10,300 Rp12,000 Rp1,700 0
58 SP SF 1+1 Rp77,000 Rp78,000 Rp1,000 67
59 SP SF 500MB Rp58,000 Rp60,000 Rp2,000 580
60 SP SF 3GB 14HR Rp14,600 Rp18,000 Rp3,400 70
61 SP SF 20+ Rp45,000 Rp46,000 Rp1,000 240
62 SP SF 31GB Rp62,000 Rp63,000 Rp1,000 0
63 SP SF 6GB Rp28,500 Rp30,000 Rp1,500 100 10
64 SP SF 2+GB Rp11,950 Rp12,500 Rp550 240
END USER
Keluar Stock Akhir Profit No Item
400 Rp20,000 Rp325,000 1 V3 1GB 3HR
300 Rp55,000 Rp500,000 2 V3 1GB 5HR
0 Rp65,000 Rp525,000 3 V3 3GB 3HR
600 Rp90,000 Rp825,000 4 V3 AON 1 1,5GB
350 Rp40,000 Rp975,000 5 V3 AON 2 2GB
300 Rp42,500 Rp1,375,000 6 V3 AON 3 3GB
600 Rp43,750 Rp1,925,000 7 V3 AON 6 6GB
400 Rp0 Rp0 8 V3 12GB
750 Rp36,250 Rp3,450,000 9 V3 6+ UNLI
700 Rp190,000 Rp3,550,000 10 V3 52GB
0 Rp0 Rp0 11 KP 3 (3GB)
0 Rp0 Rp0 12 KP 3 4,5GB
0 Rp0 Rp0 13 V3 PULSA 2K
0 Rp0 Rp0 14 V3 PULSA 5K
0 Rp0 Rp0 15 V3 PULSA 10K
0 Rp0 Rp0 16 V3 PULSA 20K
120 Rp60,000 Rp270,000 17 V TSEL 1,5GB
55 Rp57,000 Rp360,000 18 V TSEL 2,5GB
240 Rp66,000 Rp600,000 19 V TSEL 3,5GB
40 Rp0 Rp0 20 V TSEL 4GB
0 Rp0 Rp0 21 V TSEL 5,5GB
40 Rp67,500 Rp1,890,000 22 V TSEL 10GB
125 Rp105,000 Rp490,000 23 KP TSEL 3GB
15 125 Rp180,000 Rp1,260,000 24 KP TSEL 7GB
115 Rp120,000 Rp2,250,000 26 KP TSEL 35GB
90 Rp105,000 Rp300,000 27 SP ISAT ORI 3GB
75 Rp24,000 Rp180,000 28 V ISAT 2,5GB
15 Rp30,000 Rp270,000 29 V ISAT 1+YT
0 Rp0 Rp0 30 V ISAT 3GB FREE
0 Rp0 Rp0 31 V ISAT 5,5GB FREE
125 Rp15,000 Rp465,000 32 V ISAT 1GB+
30 Rp0 Rp0 33 V ISAT 2GB+
85 Rp22,500 Rp1,050,000 34 V ISAT 3GB+
60 Rp0 Rp0 35 V ISAT 7GB+
0 Rp0 Rp0 36 SP XL 4GB
0 Rp15,000 Rp510,000 37 SP XL 13GB
0 Rp0 Rp0 38 SP XL 25GB
0 Rp0 Rp0 39 SP XL 45GB
0 Rp45,000 Rp360,000 40 V XL 3GB 10HR
0 Rp72,500 Rp1,200,000 41 V XL 8GB L
0 Rp30,000 Rp1,020,000 42 V XL 10GB
0 Rp45,000 Rp1,530,000 43 V XL 20GB
0 Rp36,000 Rp2,280,000 44 V XL 38GB
 0 Rp0 Rp0 45 SP AXIS 4GB
0 Rp37,500 Rp450,000 46 V AXIS 3GB
0 Rp0 Rp0 47 V AXIS 6GB
0 Rp0 Rp0 48 V AXIS 8GB (9GB)
0 Rp0 Rp0 49 V AXIS 8GB 15HR
0 Rp37,000 Rp220,000 50 V AXIS 5GB 5HR
15 Rp0 Rp0 51 V SF Maxi 1+1
0 Rp0 Rp0 52 V SF 1GB 7HR
0 Rp0 Rp0 53 V SF 12+
110 Rp20,500 Rp120,000 54 V SF 4GB 7HR
55 Rp5,000 Rp600,000 55 V SF 500MB
80 Rp17,000 Rp310,000 56 V SF 6GB NONSTOP
0 Rp0 Rp0 57 V SF 2+ (10 HARI)
67 Rp0 Rp0 58 SP SF 1+1
580 Rp0 Rp0 59 SP SF 500MB
70 Rp0 Rp0 60 SP SF 3GB 14HR
240 Rp0 Rp0 61 SP SF 20+
0 Rp0 Rp0 62 SP SF 31GB
90 Rp15,000 Rp300,000 63 SP SF 6GB
240 Rp0 Rp0 64 SP SF 2+GB

TOTAL Rp1,810,000 Rp31,735,000

 DATA STOCK & PENJUALAN BAKUL
Harga Beli Harga Jual Profit Stock Masuk Keluar
Rp6,100 Rp6,000 -Rp100 650
Rp8,900 Rp9,300 Rp400 50
Rp9,200 Rp9,500 Rp300 650
Rp14,700 Rp15,000 Rp300 950
Rp18,700 Rp18,900 Rp200 400
Rp26,650 Rp26,800 Rp150 650
Rp37,625 Rp37,800 Rp175 1150
Rp51,800 Rp52,000 Rp200 500
Rp68,275 Rp68,500 Rp225 900
Rp67,200 Rp67,500 Rp300 950
Rp11,000 Rp12,000 Rp1,000 0
Rp19,000 Rp19,500 Rp500 0
Rp2,421 Rp2,500 Rp79 0
Rp5,665 Rp5,800 Rp135 0
Rp10,622 Rp10,833 Rp211 0
Rp19,900 Rp20,250 Rp350 0
Rp7,000 Rp7,000 Rp0 70
Rp10,100 Rp10,500 Rp400 495
Rp17,800 Rp18,000 Rp200 525
Rp37,500 Rp38,000 Rp500 70
Rp21,500 Rp22,000 Rp500 50
Rp60,750 Rp61,000 Rp250 80
Rp11,500 Rp12,000 Rp500 180
Rp24,000 Rp25,500 Rp1,500 115
Rp71,000 Rp73,000 Rp2,000 70
Rp6,500 Rp8,000 Rp1,500 0
Rp10,400 Rp11,000 Rp600 0
Rp16,000 Rp17,000 Rp1,000 0
Rp16,750 Rp17,500 Rp750 65
Rp27,500 Rp28,000 Rp500 0
Rp30,000 Rp30,500 Rp500 100
Rp50,000 Rp50,500 Rp500 0
Rp68,500 Rp69,000 Rp500 0
Rp89,000 Rp90,000 Rp1,000 0
Rp13,650 Rp14,000 Rp350 0
Rp33,000 Rp33,300 Rp300 0
Rp49,500 Rp49,800 Rp300 0
Rp74,800 Rp75,200 Rp400 30
Rp10,500 Rp11,000 Rp500 0
Rp22,550 Rp23,000 Rp450 0
Rp33,000 Rp33,300 Rp300 0
Rp49,500 Rp49,800 Rp300 0
Rp74,800 Rp75,200 Rp400 0
Rp12,000 Rp13,000 Rp1,000 0
Rp13,750 Rp14,000 Rp250 0
Rp23,750 Rp24,000 Rp250 0
Rp30,550 Rp31,000 Rp450 0
Rp20,700 Rp21,000 Rp300 0
Rp9,150 Rp9,700 Rp550 0
Rp79,000 Rp79,000 Rp0 50
Rp23,100 Rp23,500 Rp400 0
Rp46,200 Rp47,000 Rp800 0
Rp9,950 Rp10,500 Rp550 30
Rp59,500 Rp59,500 Rp0 80
Rp29,300 Rp30,000 Rp700 80
Rp10,300 Rp11,000 Rp700 0
Rp77,000 Rp77,500 Rp500 12
Rp58,000 Rp59,500 Rp1,500 110
Rp14,600 Rp17,000 Rp2,400 100
Rp45,000 Rp45,500 Rp500 0
Rp62,000 Rp62,500 Rp500 0
Rp28,500 Rp29,500 Rp1,000 155
Rp11,950 Rp12,000 Rp50 0
Stock Akhir Profit
450 0
100 0
50 0
650 0
400 0
350 0
650 0
400 0
800 0
750 0
0 0
0 0
0 0
0 0
0 0
0 0
50 0
85 0
270 0
40 0
0 0
70 0
60 0
70 0
45 0
120 0
90
30
0
0
140
30
0
60
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
 0 0
0 0
0 0
0 0
0 0
0 0
15
0
0
120
65
90
0
67
580
70
240
0
100
240

TOTAL 0
 DATA STOCK & PENJUALAN END USER
No Item Harga Beli Harga Jual Profit Stock Masuk Keluar
1 V3 1GB 3HR Rp6,100 Rp6,500 Rp400 400
2 V3 1GB 5HR Rp8,900 Rp10,000 Rp1,100 300 250
3 V3 3GB 3HR Rp9,200 Rp10,500 Rp1,300 0
4 V3 AON 1 1,5GB Rp14,700 Rp16,500 Rp1,800 600
5 V3 AON 2 2GB Rp18,700 Rp19,500 Rp800 350 50
6 V3 AON 3 3GB Rp26,650 Rp27,500 Rp850 300
7 V3 AON 6 6GB Rp37,625 Rp38,500 Rp875 600
8 V3 12GB Rp51,800 Rp53,000 Rp1,200 400
9 V3 6+ UNLI Rp68,275 Rp69,000 Rp725 750
10 V3 52GB Rp67,200 Rp71,000 Rp3,800 700
11 KP 3 (3GB) Rp11,000 Rp13,000 Rp2,000 0
12 KP 3 4,5GB Rp19,000 Rp21,000 Rp2,000 0
13 V3 PULSA 2K Rp2,421 Rp4,000 Rp1,579 0
14 V3 PULSA 5K Rp5,665 Rp7,000 Rp1,335 0
15 V3 PULSA 10K Rp10,622 Rp12,000 Rp1,378 0
16 V3 PULSA 20K Rp19,900 Rp22,000 Rp2,100 0
17 V TSEL 1,5GB Rp7,000 Rp9,000 Rp2,000 120
18 V TSEL 2,5GB Rp10,100 Rp12,000 Rp1,900 55 100 30 15
19 V TSEL 3,5GB Rp17,800 Rp20,000 Rp2,200 240
20 V TSEL 4GB Rp37,500 Rp40,000 Rp2,500 40
21 V TSEL 5,5GB Rp21,500 Rp24,000 Rp2,500 0
22 V TSEL 10GB Rp60,750 Rp63,000 Rp2,250 40
23 KP TSEL 3GB Rp11,000 Rp14,000 Rp3,000 125 10
24 KP TSEL 7GB Rp24,000 Rp28,000 Rp4,000 125 100 20 20
26 KP TSEL 35GB Rp71,000 Rp75,000 Rp4,000 115 100 10 15
27 SP ISAT ORI 3GB Rp6,500 Rp10,000 Rp3,500 90
28 V ISAT 2,5GB Rp10,400 Rp12,000 Rp1,600 75 31
29 V ISAT 1+YT Rp16,000 Rp18,000 Rp2,000 15 14
30 V ISAT 3GB FREE Rp16,750 Rp19,000 Rp2,250 0 100 30
31 V ISAT 5,5GB FREE Rp27,500 Rp29,000 Rp1,500 0
32 V ISAT 1GB+ Rp30,000 Rp31,000 Rp1,000 125
33 V ISAT 2GB+ Rp50,000 Rp51,000 Rp1,000 30
34 V ISAT 3GB+ Rp68,500 Rp70,000 Rp1,500 85 45
35 V ISAT 7GB+ Rp89,000 Rp91,000 Rp2,000 60
36 SP XL 4GB Rp13,650 Rp15,000 Rp1,350 0 50
37 SP XL 13GB Rp33,000 Rp34,000 Rp1,000 0 30
38 SP XL 25GB Rp49,500 Rp51,000 Rp1,500 0
39 SP XL 45GB Rp74,800 Rp76,000 Rp1,200 0
40 V XL 3GB 10HR Rp10,500 Rp12,000 Rp1,500 0 50
41 V XL 8GB L Rp22,550 Rp24,000 Rp1,450 0 30
42 V XL 10GB Rp33,000 Rp34,000 Rp1,000 0 30
43 V XL 20GB Rp49,500 Rp51,000 Rp1,500 0
44 V XL 38GB Rp74,800 Rp76,000 Rp1,200 0
45 SP AXIS 4GB Rp12,000 Rp15,000 Rp3,000 0
46 V AXIS 3GB Rp13,750 Rp15,000 Rp1,250 0
47 V AXIS 6GB Rp23,750 Rp25,000 Rp1,250 0
48 V AXIS 8GB (9GB) Rp30,550 Rp32,000 Rp1,450 0
49 V AXIS 8GB 15HR Rp20,700 Rp22,000 Rp1,300 0
50 V AXIS 5GB 5HR Rp9,150 Rp11,000 Rp1,850 0
51 V SF Maxi 1+1 Rp79,000 Rp80,000 Rp1,000 15
52 V SF 1GB 7HR Rp23,100 Rp24,000 Rp900 0
53 V SF 12+ Rp46,200 Rp48,000 Rp1,800 0
54 V SF 4GB 7HR Rp9,950 Rp12,000 Rp2,050 110
55 V SF 500MB Rp59,500 Rp60,000 Rp500 55
56 V SF 6GB NONSTOP Rp29,300 Rp31,000 Rp1,700 80
57 V SF 2+ (10 HARI) Rp10,300 Rp12,000 Rp1,700 0
58 SP SF 1+1 Rp77,000 Rp78,000 Rp1,000 67
59 SP SF 500MB Rp58,000 Rp60,000 Rp2,000 580
60 SP SF 3GB 14HR Rp14,600 Rp18,000 Rp3,400 70
61 SP SF 20+ Rp45,000 Rp46,000 Rp1,000 240
62 SP SF 31GB Rp62,000 Rp63,000 Rp1,000 0
63 SP SF 6GB Rp28,500 Rp30,000 Rp1,500 90
64 SP SF 2+GB Rp11,950 Rp12,500 Rp550 240
END USER
Keluar Stock Akhir Profit No Item
400 Rp0 Rp0 1 V3 1GB 3HR
50 Rp275,000 Rp2,500,000 2 V3 1GB 5HR
0 Rp0 Rp0 3 V3 3GB 3HR
600 Rp0 Rp0 4 V3 AON 1 1,5GB
300 Rp40,000 Rp975,000 5 V3 AON 2 2GB
300 Rp0 Rp0 6 V3 AON 3 3GB
600 Rp0 Rp0 7 V3 AON 6 6GB
400 Rp0 Rp0 8 V3 12GB
750 Rp0 Rp0 9 V3 6+ UNLI
700 Rp0 Rp0 10 V3 52GB
0 Rp0 Rp0 11 KP 3 (3GB)
0 Rp0 Rp0 12 KP 3 4,5GB
0 Rp0 Rp0 13 V3 PULSA 2K
0 Rp0 Rp0 14 V3 PULSA 5K
0 Rp0 Rp0 15 V3 PULSA 10K
0 Rp0 Rp0 16 V3 PULSA 20K
120 Rp0 Rp0 17 V TSEL 1,5GB
110 Rp85,500 Rp540,000 18 V TSEL 2,5GB
240 Rp0 Rp0 19 V TSEL 3,5GB
40 Rp0 Rp0 20 V TSEL 4GB
0 Rp0 Rp0 21 V TSEL 5,5GB
40 Rp0 Rp0 22 V TSEL 10GB
115 Rp30,000 Rp140,000 23 KP TSEL 3GB
185 Rp160,000 Rp1,120,000 24 KP TSEL 7GB
20 170 Rp180,000 Rp3,375,000 26 KP TSEL 35GB
90 Rp0 Rp0 27 SP ISAT ORI 3GB
106 Rp0 Rp0 28 V ISAT 2,5GB
29 Rp0 Rp0 29 V ISAT 1+YT
70 Rp67,500 Rp570,000 30 V ISAT 3GB FREE
0 Rp0 Rp0 31 V ISAT 5,5GB FREE
125 Rp0 Rp0 32 V ISAT 1GB+
30 Rp0 Rp0 33 V ISAT 2GB+
130 Rp0 Rp0 34 V ISAT 3GB+
60 Rp0 Rp0 35 V ISAT 7GB+
50 Rp0 Rp0 36 SP XL 4GB
30 Rp0 Rp0 37 SP XL 13GB
0 Rp0 Rp0 38 SP XL 25GB
0 Rp0 Rp0 39 SP XL 45GB
50 Rp0 Rp0 40 V XL 3GB 10HR
30 Rp0 Rp0 41 V XL 8GB L
30 Rp0 Rp0 42 V XL 10GB
0 Rp0 Rp0 43 V XL 20GB
0 Rp0 Rp0 44 V XL 38GB
 0 Rp0 Rp0 45 SP AXIS 4GB
0 Rp0 Rp0 46 V AXIS 3GB
0 Rp0 Rp0 47 V AXIS 6GB
0 Rp0 Rp0 48 V AXIS 8GB (9GB)
0 Rp0 Rp0 49 V AXIS 8GB 15HR
0 Rp0 Rp0 50 V AXIS 5GB 5HR
15 Rp0 Rp0 51 V SF Maxi 1+1
0 Rp0 Rp0 52 V SF 1GB 7HR
0 Rp0 Rp0 53 V SF 12+
110 Rp0 Rp0 54 V SF 4GB 7HR
55 Rp0 Rp0 55 V SF 500MB
80 Rp0 Rp0 56 V SF 6GB NONSTOP
0 Rp0 Rp0 57 V SF 2+ (10 HARI)
67 Rp0 Rp0 58 SP SF 1+1
580 Rp0 Rp0 59 SP SF 500MB
70 Rp0 Rp0 60 SP SF 3GB 14HR
240 Rp0 Rp0 61 SP SF 20+
0 Rp0 Rp0 62 SP SF 31GB
90 Rp0 Rp0 63 SP SF 6GB
240 Rp0 Rp0 64 SP SF 2+GB

TOTAL Rp838,000 Rp9,220,000

 DATA STOCK & PENJUALAN BAKUL
Harga Beli Harga Jual Profit Stock Masuk Keluar
Rp6,100 Rp6,000 -Rp100 650
Rp8,900 Rp9,300 Rp400 50
Rp9,200 Rp9,500 Rp300 650
Rp14,700 Rp15,000 Rp300 950
Rp18,700 Rp18,900 Rp200 400
Rp26,650 Rp26,800 Rp150 650
Rp37,625 Rp37,800 Rp175 1150
Rp51,800 Rp52,000 Rp200 500
Rp68,275 Rp68,500 Rp225 900
Rp67,200 Rp67,500 Rp300 950
Rp11,000 Rp12,000 Rp1,000 0
Rp19,000 Rp19,500 Rp500 0
Rp2,421 Rp2,500 Rp79 0
Rp5,665 Rp5,800 Rp135 0
Rp10,622 Rp10,833 Rp211 0
Rp19,900 Rp20,250 Rp350 0
Rp7,000 Rp7,000 Rp0 70
Rp10,100 Rp10,500 Rp400 495
Rp17,800 Rp18,000 Rp200 525
Rp37,500 Rp38,000 Rp500 70
Rp21,500 Rp22,000 Rp500 50
Rp60,750 Rp61,000 Rp250 80
Rp11,500 Rp12,000 Rp500 180
Rp24,000 Rp25,500 Rp1,500 115
Rp71,000 Rp73,000 Rp2,000 70
Rp6,500 Rp8,000 Rp1,500 0
Rp10,400 Rp11,000 Rp600 0
Rp16,000 Rp17,000 Rp1,000 0
Rp16,750 Rp17,500 Rp750 65
Rp27,500 Rp28,000 Rp500 0
Rp30,000 Rp30,500 Rp500 100
Rp50,000 Rp50,500 Rp500 0
Rp68,500 Rp69,000 Rp500 0
Rp89,000 Rp90,000 Rp1,000 0
Rp13,650 Rp14,000 Rp350 0
Rp33,000 Rp33,300 Rp300 0
Rp49,500 Rp49,800 Rp300 0
Rp74,800 Rp75,200 Rp400 30
Rp10,500 Rp11,000 Rp500 0
Rp22,550 Rp23,000 Rp450 0
Rp33,000 Rp33,300 Rp300 0
Rp49,500 Rp49,800 Rp300 0
Rp74,800 Rp75,200 Rp400 0
Rp12,000 Rp13,000 Rp1,000 0
Rp13,750 Rp14,000 Rp250 0
Rp23,750 Rp24,000 Rp250 0
Rp30,550 Rp31,000 Rp450 0
Rp20,700 Rp21,000 Rp300 0
Rp9,150 Rp9,700 Rp550 0
Rp79,000 Rp79,000 Rp0 50
Rp23,100 Rp23,500 Rp400 0
Rp46,200 Rp47,000 Rp800 0
Rp9,950 Rp10,500 Rp550 30
Rp59,500 Rp59,500 Rp0 80
Rp29,300 Rp30,000 Rp700 80
Rp10,300 Rp11,000 Rp700 0
Rp77,000 Rp77,500 Rp500 12
Rp58,000 Rp59,500 Rp1,500 110
Rp14,600 Rp17,000 Rp2,400 100
Rp45,000 Rp45,500 Rp500 0
Rp62,000 Rp62,500 Rp500 0
Rp28,500 Rp29,500 Rp1,000 155
Rp11,950 Rp12,000 Rp50 0
Stock Akhir Profit
400 0
300 0
0 0
600 0
350 0
300 0
600 0
400 0
750 0
700 0
0 0
0 0
0 0
0 0
0 0
0 0
120 0
55 0
240 0
40 0
0 0
40 0
125 0
125 0
115 0
90 0
75
15
0
0
125
30
85
60
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
 0 0
0 0
0 0
0 0
0 0
0 0
15
0
0
110
55
80
0
67
580
70
240
0
90
240

TOTAL 0