CONTOH TOKO KELONTONG MODAL 10 JUTA

Grup NAMA BARANG HARGA % UNIT QTY HAU

ROKOK SAMPURNA MILD 19500 5.13 BKS 1 18,500
ROKOK DJARUM SUPER 16000 7.50 BKS 1 14,800
ROKOK GUDANG GARAM FILTER 16000 9.38 BKS 1 14,500
ROKOK SAMPURNA KRETEK 12000 10.00 BKS 1 10,800
PULSA PULSA ELEKTRIK
BAYI CERELAC NESTLE 2,000.00 31.25 RC 8 11,000
BAYI MAMY POXO S 2,000.00 29.17 RC 12 17,000
BAYI MAMY POXO XL 2,500.00 10.00 RC 10 22,500
BAYI MAMYPOXO M 2,000.00 10.00 RC 10 18,000
BAYI MAMYPOXO L 2,000.00 10.00 RC 10 18,000
DAPUR BERAS MUTU SEDANG 50 KG 8,000.00 8.73 KARUNG 63 460,000
DAPUR MAMAMIA 1 L 13,500.00 7.41 Pcs 1 12,500
DAPUR MAMAMIA 500 ML 7,000.00 7.14 Pcs 1 6,500
DAPUR RESTO 200 ML 3,000.00 8.33 Pcs 1 2,750
DAPUR BANGO 80 ML 2,500.00 8.00 Pcs 1 2,300
DAPUR TERIGU LM 250 GR 2,000.00 25.00 KG 4 6,000
DAPUR GULA MERAH 250 GR 4,000.00 15.63 KG 4 13,500
DAPUR GULA PASIR 250 GR 4,000.00 15.63 KG 4 13,500
DAPUR ROYCO 500.00 16.67 RC 12 5,000
DAPUR MASAKO 500.00 20.83 LBR 24 9,500
DAPUR MAYA SARDEN K 7,000.00 14.29 Pcs 1 6,000
DAPUR LADAKU 1,000.00 16.67 RC 12 10,000
DAPUR BUMBU RACIK INDOFOOD 2,000.00 32.50 RC 10 13,500
DAPUR SASA 1000 1,000.00 7.50 PAK 20 18,500
DAPUR SAORI SAOS TIRAM 2,500.00 14.00 RC 10 21,500
DAPUR TEPUNG BERAS 200 GR 3,000.00 23.33 kg 5 11,500
DAPUR BELIBIS SAUS SAMBAL 6,000.00 8.33 Pcs 1 5,500
DAPUR ABC SAUS SACHET 500.00 45.00 PAK 20 5,500
DAPUR SAMBAL ULEG 1,500.00 16.67 RC 10 12,500
DAPUR GAS ELPIJI 3 KG 22,000.00 9.09 Pcs 1 20,000
DAPUR TELUR 18,500.00 4.86 KG 1 17,600
DAPUR SEGITIGA TERIGU 8,000.00 6.25 KG 1 7,500
DAPUR KARA 2,500.00 10.00 Pcs 1 2,250
JAJAN OOPS 500.00 14.00 RC 10 4,300
JAJAN NISSIN CRIPSI 8,000.00 6.25 Pcs 1 7,500
JAJAN GARUDA KACANG ATOM 2000 2,000.00 17.50 PAK 10 16,500
JAJAN TARO 1,000.00 15.00 DUS 40 34,000
JAJAN MENTOS ISI 50 1,000.00 90.00 PAK 50 5,000
JAJAN MALKIST 1000 1,000.00 15.00 PAK 10 8,500
JAJAN BENG BENG 1,500.00 11.67 PAK 20 26,500
JAJAN TOP 500.00 16.67 PAK 24 10,000
JAJAN KACANG ATOM 1000 1,000.00 16.67 PAK 12 10,000
JAJAN SUKRO 1000 1,000.00 15.00 PAK 10 8,500
JAJAN NABATI 500.00 15.00 PAK 20 8,500
JAJAN MOMOGI 500.00 17.00 PAK 20 8,300
JAJAN MIE SHORR 500.00 16.67 PAK 24 10,000
JAJAN CHOCOLATOS 1000 1,000.00 20.00 PAK 20 16,000
JAJAN YUPI 500 500.00 12.50 PAK 24 10,500
JAJAN SOSIS SO NICE 1,000.00 22.92 PAK 24 18,500
JAJAN CHA CHA 500.00 16.67 PAK 24 10,000
JAJAN PASTA KEJU 500.00 13.33 PAK 30 13,000
JAJAN CANNON BALL 500.00 16.67 PAK 24 10,000
JAJAN CHEWEEZ 500.00 16.67 PAK 24 10,000
JAJAN PANSER 500.00 15.00 PAK 40 17,000
JAJAN KOMO 500.00 15.00 PAK 40 17,000
JAJAN BIG BABOL 250.00 26.67 PAK 30 5,500
JAJAN HOT KAKI 250.00 20.00 PAK 25 5,000
JAJAN PERMEN KAPAL API 150.00 33.33 PAK 50 5,000
JAJAN PADIMAS BOLU 500 500.00 12.50 PAK 24 10,500
JAJAN INTERBIS PEANUT CRACKER 10,000.00 15.00 Pcs 1 8,500
JAJAN ROMA KELAPA 8,000.00 15.63 PAK 6 40,500
JAJAN MAKARONI RENCENG 500.00 15.00 PAK 40 17,000
KOPI GOODAY ORIGINAL 1,500.00 36.67 RC 10 9,500
KOPI WHITE KOFFIE 1,500.00 36.67 RC 10 9,500
KOPI ABC Susu 1,500.00 40.00 RC 10 9,000
KOPI KAPAL API MIX 1,000.00 10.00 RC 10 9,000
MCK MOLTO 1000 1,000.00 16.67 PAK 12 10,000
MCK RINSO 1000 1,000.00 16.67 LSN 12 10,000
MCK SOKLIN LANTAI 500.00 33.33 LSN 12 4,000
MCK REXONA DEO LOTION 2,000.00 10.42 LSN 12 21,500
MCK PEPSODENT 75 GR 4,000.00 12.50 LSN 12 42,000
MCK EKONOMI EK 350 K 2,000.00 10.00 Pcs 5 9,000
MCK RINSO CAIR 1,000.00 16.67 LSN 12 10,000
MCK LUX SABUN 3,500.00 17.14 Pcs 1 2,900
MCK LIFEBUOY SABUN 3,000.00 10.00 Pcs 1 2,700
MCK NUVO 2,000.00 15.00 Pcs 1 1,700
MCK KISPRAY 500.00 16.67 LSN 12 5,000
MCK ATTACK JAZ 5,000.00 83.33 LSN 6 5,000
MCK LIFEBUOY SHAMPO SACHET 500.00 25.00 LSN 12 4,500
MCK SUNSILK SHAMPO SACHET 1,000.00 20.83 LSN 12 9,500
MCK CLEAR SHAMPO SACHET 1,000.00 20.83 LSN 12 9,500
MCK PANTENE SHAMPO SACHET 1,000.00 LSN 12 9,500
MCK PROCLIN SACHET 500.00 LSN 12 5,000
MCK REJOICE SHAMPO SACHET 1,000.00 LSN 12 9,500
MIE INDOMIE GORENG 2,500.00 17.00 Pcs 40 83,000
MIE INDOMIE KARI 2,500.00 16.00 Pcs 1 2,100
MIE INDOMIE AYAM BAWANG 2,200.00 11.36 Pcs 40 78,000
MIE SEDAP SOTO 2,200.00 13.64 DUS 40 76,000
MIE SEDAP KARI 2,200.00 4.55 Pcs 1 2,100
MIE SEDAP GORENG 2,500.00 16.00 Pcs 1 2,100
MIE POP MIE MINI 3,000.00 15.00 Pcs 1 2,550
ALAT TULIS AMPLOP 200.00 45.00 PAK 100 11,000
MINUMAN TOP ICE 500.00 40.00 RC 10 3,000
MINUMAN THE SISRI 500.00 40.00 RC 10 3,000
MINUMAN MARIMAS 500.00 40.00 RC 10 3,000
MINUMAN POP ICE 1,500.00 36.67 RC 10 9,500
MINUMAN THE ZEGAR 1,000.00 25.00 DUS 24 18,000
MINUMAN THE RIO 1,000.00 22.92 DUS 24 18,500
MINUMAN ALE ALE 1,000.00 27.08 DUS 24 17,500
MINUMAN OKKY JELLY DRINK 1,000.00 25.00 DUS 24 18,000
MINUMAN STEE KRAT 3,000.00 38.89 KRAT 24 44,000
MINUMAN STEE PET 350 ML 3,000.00 41.67 DUS 12 21,000
MINUMAN NUTRISARI 1,500.00 47.22 RC 12 9,500
MINUMAN Vit Galon 19 L 12000 12.50 Pcs 1 10,500
MINUMAN Aqua Galon 19L 14,500.00 11.72 Pcs 1 12,800
MINUMAN VIT 600 2,500.00 51.67 DUS 24 29,000
MINUMAN VIT 1500 3,500.00 30.95 DUS 12 29,000
MINUMAN AQUA 600 3,000.00 44.44 DUS 24 40,000
MINUMAN VIT GELAS 18,000.00 5.56 DUS 1 17,000
MINUMAN ENERGEN 1,500.00 26.67 RC 10 11,000
MINUMAN POCARI KALENG 6,000.00 16.67 Pcs 1 5,000
MINUMAN COCONA 1,500.00 36.67 DUS 10 9,500
MINUMAN FLORIDINA 3,000.00 16.67 Pcs 1 2,500
MINUMAN SUSU JAHE SIDOMUNCUL 1,300.00 26.92 RC 10 9,500
MINUMAN JAHE MERAH AMANAH 1,000.00 29.17 RC 12 8,500
MINUMAN SARIWANGI SACHET 1,000.00 16.67 LSN 12 10,000
NYAMUK SOFELL 500.00 16.67 RC 12 5,000
NYAMUK KINGKONG BAKAR 4,000.00 12.50 Pcs 1 3,500
ALAT TULIS BUKU TULIS SIDU 58 3,500.00 27.14 PAK 10 25,500
ALAT TULIS BUKU TULIS SIDU 38 3,000.00 38.33 PAK 10 18,500
ALAT TULIS JOYCO PENSIL 2B 1,000.00 41.67 PAK 12 7,000
ALAT TULIS STANDAR PULPEN 2,000.00 25.00 PAK 12 18,000
ALAT TULIS PENGHAPUS ATM 1,000.00 36.67 PAK 30 19,000
OBAT PANADOL BIRU 1,000.00 45.00 STRIP 10 5,500
OBAT PARAMEK 2,500.00 20.00 STRIP 1 2,000
OBAT HANSAPLAST 500.00 53.00 PAK 100 23,500
OBAT MIXAGRIP 2,500.00 20.00 STRIP 1 2,000
OBAT TOLAK ANGIN DEWASA 2,500.00 15.00 PAK 12 25,500
OBAT TOLAK ANGIN ANAK 2,000.00 27.08 PAK 12 17,500
OBAT MKP LANG 15 ML 5,500.00 18.18 PAK 12 54,000
OBAT BADAK LARUTAN PENYEGAR 5500 20.00 Pcs 1 4,400
LAIN-LAIN CHARM PEMBALUT SACHET 500 20.00 RC 10 4,000
LAIN-LAIN LAURIER ISI 8 3500 11.90 PAK 6 18,500
LAIN-LAIN LILIN CAP PAUS 1300 32.69 PAK 8 7,000
SUSU INDOMILK BOTOL 4,000.00 17.50 DUS 1 3,300
SUSU INDOMILK KIDS 125 ML 3,000.00 32.50 DUS 40 81,000
SUSU BENDERA SACH 1,500.00 24.44 PAK 6 6,800
SUSU BENDERA KALENG COKLAT 9,500.00 8.42 Pcs 1 8,700
SUSU BENDERA KALENG PUTIH 9,500.00 8.42 Pcs 1 8,700
SUSU ENAK KALENG 9,000.00 5.56 Pcs 1 8,500
GRAND TOTAL

Disusun Oleh : Dwi Sugiarto

www.infopojok.web.id
HAU=HARGA AGEN PER UNIT
HAS=HARGA AGEN SATUAN
PV=KEUNTUNGAN
%=PROSENTASE KEUNTUNGAN
HAS PV STOK TOTAL
18500 1,000.00 5 92,500
14800 1,200.00 5 74,000
14500 1,500.00 5 72,500
10800 1,200.00 5 54,000
300,000
1375 625.00 2 22,000
1416.67 583.33 1 17,000
2250 250.00 1 22,500
1800 200.00 1 18,000
1800 200.00 1 18,000
7301.59 698.41 1 460,000
12500 1,000.00 5 62,500
6500 500.00 10 65,000
2750 250.00 4 11,000
2300 200.00 5 11,500
1500 500.00 2 12,000
3375 625.00 2 27,000
3375 625.00 2 27,000
416.667 83.33 2 10,000
395.833 104.17 2 19,000
6000 1,000.00 5 30,000
833.333 166.67 1 10,000
1350 650.00 5 67,500
925 75.00 1 18,500
2150 350.00 1 21,500
2300 700.00 2 23,000
5500 500.00 3 16,500
275 225.00 3 16,500
1250 250.00 1 12,500
20000 2,000.00 5 100,000
17600 900.00 5 88,000
7500 500.00 2 15,000
2250 250.00 10 22,500
430 70.00 2 8,600
7500 500.00 5 37,500
1650 350.00 1 16,500
850 150.00 1 34,000
100 900.00 2 10,000
850 150.00 2 17,000
1325 175.00 1 26,500
416.667 83.33 1 10,000
833.333 166.67 1 10,000
 850 150.00 2 17,000
425 75.00 1 8,500
415 85.00 1 8,300
416.667 83.33 1 10,000
800 200.00 1 16,000
437.5 62.50 1 10,500
770.833 229.17 1 18,500
416.667 83.33 1 10,000
433.333 66.67 1 13,000
416.667 83.33 1 10,000
416.667 83.33 1 10,000
425 75.00 1 17,000
425 75.00 1 17,000
183.333 66.67 2 11,000
200 50.00 2 10,000
100 50.00 1 5,000
437.5 62.50 3 31,500
8500 1,500.00 5 42,500
6750 1,250.00 1 40,500
425 75.00 1 17,000
950 550.00 2 19,000
950 550.00 2 19,000
900 600.00 2 18,000
900 100.00 2 18,000
833.333 166.67 2 20,000
833.333 166.67 2 20,000
333.333 166.67 2 8,000
1791.67 208.33 2 43,000
3500 500.00 0.5 21,000
1800 200.00 2 18,000
833.333 166.67 1 10,000
2900 600.00 5 14,500
2700 300.00 5 13,500
1700 300.00 5 8,500
416.667 83.33 2 10,000
833.333 4,166.67 2 10,000
375 125.00 1 4,500
791.667 208.33 1 9,500
791.667 208.33 1 9,500
791.667 208.33 1 9,500
416.667 83.33 1 5,000
791.667 208.33 1 9,500
2075 425.00 1 83,000
 2100 400.00 10 21,000
1950 250.00 1 78,000
1900 300.00 1 76,000
2100 100.00 10 21,000
2100 400.00 10 21,000
2550 450.00 10 25,500
110 90.00 1 11,000
300 200.00 2 6,000
300 200.00 2 6,000
300 200.00 3 9,000
950 550.00 3 28,500
750 250.00 1 18,000
770.833 229.17 1 18,500
729.167 270.83 1 17,500
750 250.00 1 18,000
1833.33 1,166.67 1 44,000
1750 1,250.00 1 21,000
791.667 708.33 2 19,000
10500 1,500.00 5 52,500
12800 1,700.00 5 64,000
1208.33 1,291.67 1 29,000
2416.67 1,083.33 1 29,000
1666.67 1,333.33 1 40,000
17000 1,000.00 5 85,000
1100 400.00 3 33,000
5000 1,000.00 3 15,000
950 550.00 2 19,000
2500 500.00 12 30,000
950 350.00 2 19,000
708.333 291.67 1 8,500
833.333 166.67 1 10,000
416.667 83.33 2 10,000
3500 500.00 5 17,500
2550 950.00 1 25,500
1850 1,150.00 1 18,500
583.333 416.67 1 7,000
1500 500.00 1 18,000
633.333 366.67 1 19,000
550 450.00 1 5,500
2000 500.00 5 10,000
235 265.00 1 23,500
2000 500.00 5 10,000
2125 375.00 1 25,500
1458.33 541.67 1 17,500
4500 1,000.00 1 54,000
4400 1,100.00 5 22,000
400 100.00 2 8,000
3083.33 416.67 1 18,500
875 425.00 2 14,000
3300 700.00 5 16,500
2025 975.00 1 81,000
1133.33 366.67 3 20,400
8700 800.00 3 26,100
8700 800.00 3 26,100
8500 500.00 3 25,500
4,144,000