BULAN TANGGAL CD

JULI 1 2,850,000
1 150,000
3 3,100,000
3 100,000
6 2,200,000
8 2,200,000
8 100,000
9 2,450,000
15 900,000
17 700,000
17 100,000
14,850,000

JULI 14,850,000
AGUSTUS 25,750,000
SEPTEMBER 53,350,000
TOTAL 93,950,000
AVARAGE 31,316,667
HPP 41,755,556
LABA KOTOR 10,438,889
OPEX 1,000,000
PENDAPATAN 9,438,889
BULAN TANGGAL CD BULAN TANGGAL CD
AGUSTUS 2 4,750,000 SEPTEMBER 1 2,300,000
2 5,500,000 2 1,650,000
5 5,100,000 3 4,250,000
30 7,250,000 4 2,850,000
31 3,150,000 5 3,750,000
25,750,000 7 3,250,000
9 2,500,000
15 6,900,000
15 3,350,000
18 6,200,000
20 1,050,000
20 1,250,000
22 3,550,000
22 50,000
28 1,850,000
29 3,050,000
30 1,200,000
26 4,150,000
26 200,000
53,350,000
tanggaal 1 2 3 4 5 6 7 8
V.AXIS 30 HARI
3GB 3 2 3 3 3 3 3 2
6GB 2 2 2 2 2 2 1 2
9 GB 1 3 3 3 3 3 3 2
15 GB 3 3 1 1 1 3 3 1
22 GB 2 2 2 1

V MINI
2/1HR 4 2 4 1 2 3 3 3
2,5/3 HR 2 2 2 2 2 2 2 3
5/3HR 3 3 2 1 3 4 4 2
2,5/5 HR 2 2 2 2 2 1 1 3
4,5/ 5 HR 2 3 2 1 2 1 1 2
5,5/ 15 HR 1 2 3 2 1 3 2 2
13/15 HR 3 2 4 2 3 3 3 3
9/3HR 4 3 4 3 4 3 1 1
4,5/5HR 2 2 2 2 2 2 3 3
8/5 HR 2 2 3 3 2 3 2 2
16/5 HR 2 2 2 3 3

V IM3
1/ 2HR 4 5 4 5 4 4 4 3
5/5HR 2 2 2 2 2 2
2,5/ 5 HR 2 2 2 3 3 3 3 3
5GB 2 2 4 3 1 1 4 2
20+25 GB 4 2 2 2 2 3 3
45 GB 2 3 1 3

KARTU PAKET DATA

TSEL
3GB 2 2 1 1 1
8 GB 1 1 1 1
14GB 2 2
42 GB 1 1 1 1 1
K.PERDANA 1 1 1

INDOSAT
2GB 1 1 1 1 1
6 GB 1 1 1 1
18 GB 1 1 1 1 1
K.PERDANA 1 1 1

XL
4,5 GB 1 1 1 1 1
10 GB 1 1 1
20GB 2 2 1 1 1
32 GB 2 1 1 2

TRI
4 GB 1 1 1 1 1
5 GB 1 1 1 1
8 GB 1 1 1 1 1 1 1 1
15GB 1 1 1 1 1

smart fren 3gb 1

PULSA 2 2 2 1 1
TOP UP E-WALET 3 2 2 2 1

CASE HP 1
ANTI GORES 1 1 1
CARGER 1
KABEL DATA 1 1
HEADSET 1 1

total 72 61 68 62 52 68 60 62
 Juni
9 10 11 12 13 14 15 16 17 18

2 4 3 4 1 3 2 2 3 4
3 2 3 3 2 2 3 2 3 2
2 2 1 0 0 1 2 2 2
1 2 3 2 3 1 3 1 1 3
1 2 1 1 2 1 2

2 4 3 3 1 3 1 4 4 3
3 3 3 3 3 1 2 2 2 1
2 2 1 3 2 3 4 1 1 1
3 3 1 3 3 2 2 2 3 1
3 1 2 2 2 3 2 3 2
1 2 1 3 1 1 3 1
2 2 2 4 3 1 2 2 2 1
4 4 3 4 3 3 4 3 4 3
3 3 3 3 3 3 3 3 3 3
2 2 2 2 3 3 2 2 3
4 1 3 3 1 2 4

2 2 2 2 2 2 4 4 2 3
4 4 1 4 3
3 3 3 3 3 3 3 3 3 3
3 3 1 4 2 1 2 1 1 4
3 2 2 2 2 2 2 2 1 3
2 3 3 2

4 2 3 3
1 1 1 1
2 2 2
1 1 3
1 1 1 1 1

1 1
1 1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
 1 1 1 1
1 1 1 1
1 1 1 1 1 1
2 1 1 1 1

1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1
1 1 1 1 1 1 1

1 1 1 3 3 1
1 1 1 1 1 1

1 1 1
1 1 1

1 1 1 1

62 62 56 69 59 50 58 63 54 62
19 20 21 22 23 24 25 26 27 28

3 3 4 3 2 3 4 2 3 4
3 2 2 2 2 2 2 2 2 2
1 1 0 2 2 2 2 2 2
1 1 3 3 3 1 1 3 3 3
2 1 1 2 1 1

4 2 4 3 1 4 2 2 2 4
1 1 1 2 2 2 3 3 3 3
4 3 2 3 1 4 3 3 3 3
3 3 2 3 1 3 3 2 1 2
1 2 2 2 1 2 3 3 2
1 1 2 2 3 1 2 2
4 3 3 4 3 3 3 3 4 3
4 4 3 4 4 4 3 1 1 3
4 3 3 3 3 3 3 3 3 3
3 2 2 2 2 2 2 4
4 1 2 1 2 2 3 2

3 3 2 4 4 4 4 4 4 1
3 3 2 2 2 2 4 4
3 3 3 3 3 3 3 3 3 3
2 4 4 2 3 2 2 2 2 2
2 1 3 1 1 2 2 1
2 1 1 4

1 1
1 1 1 1 1 1
1 1 1
2 2 2 1
1 1 1 1 1 1

1 1 1
1 1 1 1
1 1 1 1 1 2
1 1 1 1
 1 1 2 1 1 1 1
1 2 2
1 1 2
1 1 1 1 1 1

1
1 1 1
1 1
1 1 1 1 1

1 1 1 1 1
1 1 1 1 1 1 3 3 1

1
1
1 1 1

56 63 59 59 53 59 59 59 68 56
 total
29 31 30

3 3 2 89
2 2 2 67
1 1 1 50
3 3 3 67
2 3 30

3 3 3 87
3 3 2 69
3 3 3 80
2 2 1 66
2 3 2 59
2 2 47
3 2 4 86
1 1 3 94
3 3 3 88
4 63
1 1 49

1 1 1 94
5 3 2 60
3 84
2 2 70
1 1 54
3 30

21
1 1 16
13
1 1 19
1 15
0
0
10
14
1 18
1 1 1 15
0
0
 2 19
12
17
18
0
0
13
14
17
17
0
1
1 24
2 31
0
0
0
0
5
7
4
6
3
0
0
58 45 38 1832
BULAN JULI
V.AXIS 30 HARI HARGA PCS
3GB 17,000 89 1,513,000
6GB 27,000 67 1,809,000
9 GB 34,000 50 1,700,000
15 GB 49,000 67 3,283,000
22 GB 64,000 30 1,920,000
-
V MINI -
2/1HR 6,000 87 522,000
2,5/3 HR 10,000 69 690,000
5/3HR 11,000 80 880,000
2,5/5 HR 12,000 66 792,000
4,5/ 5 HR 20,000 59 1,180,000
5,5/ 15 HR 25,000 47 1,175,000
13/15 HR 13,000 86 1,118,000
9/3HR 16,000 94 1,504,000
4,5/5HR 16,000 88 1,408,000
8/5 HR 18,000 63 1,134,000
16/5 HR 23,000 49 1,127,000
-
-
V IM3 -
1/ 2HR 7,000 94 658,000
5/5HR 18,000 60 1,080,000
2,5/ 5 HR 13,000 84 1,092,000
5GB 18,000 70 1,260,000
20+25 GB 89,000 54 4,806,000
45 GB 90,000 30 2,700,000
-
KARTU PAKET DATA -
TSEL -
3GB 25,000 21 525,000
8 GB 33,000 16 528,000
14GB 45,000 13 585,000
42 GB 86,000 19 1,634,000
K.PERDANA 18,000 15 270,000
-
INDOSAT -
2GB 15,000 10 150,000
6 GB 25,000 14 350,000
18 GB 42,000 18 756,000
K.PERDANA 15,000 15 225,000
-
XL -
4,5 GB 25,000 19 475,000
10 GB 45,000 12 540,000
20GB 62,000 17 1,054,000
32 GB 85,000 19 1,615,000
-
TRI -
4 GB 17,000 11 187,000
5 GB 23,000 15 345,000
8 GB 30,000 17 510,000
15GB 42,000 18 756,000
-
SMARTFREN -
3GB 15,000 2 30,000
-

-
-
UNTUNG TRANSAKSI -
PULSA -
5 7,000 6 42,000
10 12,000 4 48,000
15 17,000 4 68,000
25 27,000 4 108,000
50 52,000 4 208,000
75 77,000 1 77,000
100 102,000 1 102,000

TOP UP E-WALET 2,000 31 62,000

-
-
-
-
CASE HP 5,000 5 25,000
ANTI GORES 5,000 7 35,000
CARGER 25,000 4 100,000
KABEL DATA 10,000 6 60,000
HEADSET 15,000 3 45,000

44,866,000
tanggaal 1 2 3 4 5 6 7 8
V.AXIS 30 HARI
3GB 3 2 5 1 3 3 5 5
6GB 4 5 3 3 1 2 2 2
9 GB 4 2 1 2 3 3 2 2
15 GB 3 4 4 3 2 2 2
22 GB 2 2 2 2

V MINI
2/1HR 6 6 2 2 3 1 3 1
2,5/3 HR 2 4 3 3 3 4 2 4
5/3HR 3 6 2 2 7 3 2 2
2,5/5 HR 3 2 1 1 2 3 3 3
4,5/ 5 HR 1 3 1 2 2 2
5,5/ 15 HR 1 1 1 3 3 3
13/15 HR 3 2 3 3 3 1 3 2
9/3HR 4 5 4 3 3 2 7 2
4,5/5HR 2 3 3 4 2 2 2 3
8/5 HR 3 1 2 4 5 4
16/5 HR 3 1 2 1 3 1

V IM3
1/ 2HR 5 2 2 2 2 3 3 2
5/5HR 3 5 5 5 2 2 3 3
2,5/ 5 HR 2 2 3 2 1 3 2 2
5GB 3 3 2 4
20+25 GB 1 1 1 1
45 GB 1 1 1 1 1

TSEL
3GB 1 1 1 2 2 3
8 GB 1 1 1 1 1
14GB 2 2 2 3 3
42 GB 2 2 1 1
K.PERDANA 1 1 1

INDOSAT
2GB 1 1 1
6 GB 1 1 1 1
18 GB 1 1 1 1 1 1
K.PERDANA 1 1 1 1 1 1

XL
4,5 GB 1 1 1 1 1
10 GB 1 1 1 1
20GB 1 1 1 1
32 GB 2 2

TRI
4 GB 1 1 1 1 1
5 GB 1 1 1 1
8 GB 1 1 1
15GB 1 1 1 1 1

smart fren 3gb

PULSA 1 1 1 1
TOP UP E-WALET 2 3 3 4 1

CASE HP 1
ANTI GORES 1 1
CARGER 1 1
KABEL DATA 1
HEADSET

total 76 72 67 57 61 61 66 53
 agustus
9 10 11 12 13 14 15 16 17 18

4 2 2 4 7 4 6 4 8 4
1 4 5 5 1 7 1 7 3 3
4 2 2 5 2 5 5 2 5 2
2 5 3 3 3 3 5
2 2 1 1 1 1 2 2 2

2 1 3 1 3 2 3 2 2 2
1 4 3 4 3 6 3 3 3 3
2 5 3 2 5 3 2 5 2 5
3 3 3 2 2 2 2 3 3 3
3 2 1 2 2 1 3 3 2
2 2 4 3 5 2 3 2
2 2 3 3 6 1 6 2 3 3
4 2 4 4 4 6 2 2 1
5 6 3 3 3 3 4
4 5 3 2 1
1

3 4 4 3 3 3 1 3 3 3
3 2 3 3 2 3 1 1 3 1
2 1 2 2 2 2 2 2 2 2
5 1 1 4 3 5
1 1 1
1 1 1

3 1 1
2 2 1 1 1
3
1
2 2 3 1 1 1 1

2 2 2 1 1
1 1 1 1 1
1 1 2 2
1 1 1 1 1 1
 1 1 1
1 1 1 1 1 1 1 1
1 1 2 2
2 2 2 2

1 1 1 1 1 1
1 1 1 1
1 1 1 1 1 1 1 1
1 2

1 1 1 1 1 1
3 3 1 1 1 1

1
1
1

65 71 62 63 63 61 60 64 63 54
19 20 21 22 23 24 25 26 27 28

4 5 4 3 2 3 3 3 2 2
1 1 1 2 2 2 4 1 3 1
2 5 2 5 5 2 2 2 2 1
3 3 3 3 3 5 3 3 4 4
2 4 3 3 4 2

2 2 2 2 2 2 2 2 1 2
3 1 4 3 5 1 2 3 5 1
5 6 2 2 3 2 7 7 3 2
1 1 4 4 2 5 5 4 6 2
1 2 2 2 1 3 2 3 4
2 2 2 2 2 1
2 1 3 3 1 1 1 2 4 4
3 3 2 2 4 4 4
4 1 4 5 3 3 1 1 1 1
3 2 2 4 4 5
1 1 1 1

3 3 3 4 4 3 3 5 3 3
2 2 2 2 2 2 2 2 2 2
2 3 3 2 3 2 3 2 2 2
6 7 4 4 2
1 2 2 3 1 1 1
1 1 1 1

1 1
1
1 1 1
1 1 1 1 1
1 1 1 1

1 1 1 1 1
1 1 1 1 1
1 1 1 1 1
1 1 1 1 1 1
 1 1 1 1 1
1 1 1 1 1
1 2 2
2 1

1 1 1 1
1 1 1
1 1 1 1 2
2 2 2

1 1 1 1 1
3 3 3

1 1

1 1 1

1 1 1

62 61 56 58 62 68 54 60 52 47
 total
29 31 30

2 5 2 112
1 1 1 80
2 3 3 89
3 3 5 89
40

2 2 2 70
5 1 3 95
6 3 3 112
2 2 4 86
4 54
2 2 50
4 4 3 84
4 7 92
1 4 4 81
2 1 1 58
1 1 1 19

5 5 3 98
2 2 2 76
2 2 2 66
1 1 56
1 1 20
12

17
1 1 15
18
12
18

16
1 1 1 17
1 1 19
18
0
0
 1 1 1 16
1 18
1 1 17
15

0
1 16
11
1 1 19
1 1 16
0
0
15
32

2
5
3
4
0
1 4
0
52 54 53
BULAN JULI
V.AXIS 30 HARI HARGA PCS
3GB 17,000 112 1,904,000
6GB 27,000 80 2,160,000
9 GB 34,000 89 3,026,000
15 GB 49,000 98 4,802,000
22 GB 64,000 40 2,560,000
-
V MINI -
2/1HR 6,000 70 420,000
2,5/3 HR 10,000 95 950,000
5/3HR 11,000 112 1,232,000
2,5/5 HR 12,000 86 1,032,000
4,5/ 5 HR 20,000 54 1,080,000
5,5/ 15 HR 25,000 50 1,250,000
13/15 HR 13,000 84 1,092,000
9/3HR 16,000 92 1,472,000
4,5/5HR 16,000 81 1,296,000
8/5 HR 18,000 58 1,044,000
16/5 HR 23,000 19 437,000
-
-
V IM3 -
1/ 2HR 7,000 98 686,000
5/5HR 18,000 76 1,368,000
2,5/ 5 HR 13,000 66 858,000
5GB 18,000 56 1,008,000
20+25 GB 89,000 20 1,780,000
45 GB 90,000 12 1,080,000
-
KARTU PAKET DATA -
TSEL -
3GB 25,000 17 425,000
8 GB 33,000 15 495,000
14GB 45,000 18 810,000
42 GB 86,000 12 1,032,000
K.PERDANA 18,000 18 324,000
-
INDOSAT -
2GB 15,000 16 240,000
6 GB 25,000 17 425,000
18 GB 42,000 19 798,000
K.PERDANA 15,000 18 270,000
-
XL -
4,5 GB 25,000 16 400,000
10 GB 45,000 18 810,000
20GB 62,000 17 1,054,000
32 GB 85,000 15 1,275,000
-
TRI -
4 GB 17,000 16 272,000
5 GB 23,000 11 253,000
8 GB 30,000 19 570,000
15GB 42,000 16 672,000
-
SMARTFREN -
3GB 15,000 - -
-

-
-
UNTUNG TRANSAKSI -
PULSA -
5 7,000 4 28,000
10 12,000 6 72,000
15 17,000 - -
25 27,000 1 27,000
50 52,000 2 104,000
75 77,000 1 77,000
100 102,000 1 102,000

TOP UP E-WALET 2,000 32 64,000

-
-
-
-
CASE HP 5,000 2 10,000
ANTI GORES 5,000 5 25,000
CARGER 25,000 3 75,000
KABEL DATA 10,000 4 40,000
HEADSET 15,000 4 60,000

43,346,000
tanggaal 1 2 3 4 5 6 7 8
V.AXIS 30 HARI
3GB 3 3 5 3 3 7 3 3
6GB 1 2 1 1 3 1 2 2
9 GB 2 2 2 1 2 3 2 1
15 GB 2 2 2 1 2 3 3 3
22 GB 1 1 1 1 1 1 1 1

V MINI
2/1HR 3 5 3 5 3 4 4 4
2,5/3 HR 3 3 3 4 4 4 2 3
5/3HR 4 4 4 2 2 2 3 3
2,5/5 HR 1 3 3 1 4 4 5 5
4,5/ 5 HR 4 4 4 3 3 3 3 3
5,5/ 15 HR 3 3 3 3 4 4 2 2
13/15 HR 4 4 5 2 3 3 4 4
9/3HR 3 3 3 3 4 4 4 2
4,5/5HR 4 4 1 1 1 1 1 1
8/5 HR 3 3 3 2 2 1 1 3
16/5 HR 1 2 1 2

V IM3
1/ 2HR 3 3 3 5 3 2 2 2
5/5HR 3 3 3 4 4 5 5 5
2,5/ 5 HR 5 2 2 3 5 5 5 3
5GB 3 3 1 3 4 1 4 2
20+25 GB 3 3 3 2 2 1 1
45 GB 1 1 1 1 1

TSEL
3GB 3 1 2
8 GB 1 1 1 1 2
14GB 2 2 2 1 1
42 GB 1 1 1 1 1
K.PERDANA 1 1 1 1 1 1

INDOSAT
2GB 1 1 1 1
6 GB 1 1 1 1 1
18 GB 1 1 1
K.PERDANA

XL
4,5 GB 2 1 1
10 GB 1 1 1 1
20GB 2 2 2
32 GB 2 1 1 1

TRI
4 GB 2 1 1
5 GB 1 1 1
8 GB 1 1 1 1
15GB 2 2 1 1

smart fren 3gb

PULSA 1 1 1
TOP UP E-WALET 1 1 1 1 1

CASE HP 1 1
ANTI GORES 1
CARGER 1
KABEL DATA
HEADSET 1 1

total 74 76 71 59 70 73 69 62
 september
9 10 11 12 13 14 15 16 17 18

4 3 3 5 5 7 4 4 8 2
2 2 2 2 2 2 3 4 5 2
1 3 1 1 1 1 1 1 2 2
3 4 4 3 3 2 2 3 3 4
1 1 1 3 1 1 1 2

5 5 5 4 4 4 4 4 4 5
4 3 5 2 2 3 3 3 3 2
3 3 3 3 3 3 3 3 3 5
3 3 3 3 5 4 4 5 3 3
3 3 3 3 3 3 4 4 4 4
2 1 1 1 1 1 2 2 2 1
4 2 5 5 5 3 3 3 3 3
4 4 2 3 3 3 5 2 2 3
1 1 3 3 1 1 1 1 1 1
5 3 4 5 2 8 4 2 5 2
3 3 3 1 1

2 2 4 4 4 3 2 4 4 4
3 3 5 5 5 4 4 2 2 2
4 2 4 2 2 2 5 5 5 4
2 2 2 1 3 3 1 1 1 1
1 1 1 3 3 1 1
1 1 1 1 1 1 1 1 1

2 1 1
1 1 1 1 1 1
1 1 1
1 1 1 1 1 1
1 1 1 1 1

1 1 1 1 1
1 1 1 1 1
1 1 1 1 1 1
 1 1 1 1
1 1 1 1 1 1
2 2 1
1 1

1 1 1 1
1 1 1
1 1 1 1
1 1 1 1

2 1 1 1
1 1 1 1 1 1

1 1 1 1

1 1 1 1

67 68 80 67 64 70 66 69 71 58
19 20 21 22 23 24 25 26 27 28

2 3 6 6 5 2 5 3 3 3
2 6 6 3 2 1 1 4 3 3
1 1 1 2 2 1 1 1 1 1
3 3 2 2 2 2 1 1 1 3
1 3 1 1 3 1 3 3

3 4 3 5 5 3 3 2 2 2
2 2 2 2 1 1 3 4 3 4
5 4 3 3 3 5 5 5 3
3 4 5 4 4 1 1 1
4 3 3 3 3 3 4 1 1
1 1 4 4 4 4 1 1 1 3
3 5 7 8 3 3 3 3 1 3
3 3 3 3 3 2 2 2 2 3
1 1 2 3 3 1 1 3 1 1
2 2 3 3 3 3 3 3 3 6
1 1 1 1 1

3 3 3 4 3 3 3 2 6 2
2 4 4 4 3 3 3 4 4 3
4 3 4 3 3 4 5 5 4 5
4 3 4 3 3 3 3 3 3 3
1 1
1 1 1

1 2 3 1
1
1 1 1 1 1
1 1 1 1
1 1 1 1 1 1

1 1 1 1
1 1 1 1 1 1
1 1 1
 1 1
1

1 1 1

1 1 1
1 2 1 1 1
1 1 1
1 1 1 1 1 1 1

1 1 1 1 1
1 1 1

60 69 77 74 62 54 55 58 52 52
 total
29 31 30

1 3 3 120
2 4 1 77
3 1 1 46
4 4 4 81
2 1 38

4 4 4 119
4 2 2 88
3 95
1 1 1 88
1 87
3 3 2 70
2 2 3 111
3 3 4 93
1 1 3 50
1 2 2 94
22

4 2 4 98
3 4 3 111
5 5 5 120
3 3 2 78
28
17

1 18
13
1 17
1 1 17
1 1 1 20

13
1 17
12
0
0
0
 10
11
1 12
1 1 12

0
1 12
1 2 15
11
17
0
0
1 14
14

2
6
1
4
3

55 52 48
BULAN JULI
V.AXIS 30 HARI HARGA PCS
3GB 17,000 120 2,040,000
6GB 27,000 77 2,079,000
9 GB 34,000 46 1,564,000
15 GB 49,000 81 3,969,000
22 GB 64,000 38 2,432,000
-
V MINI -
2/1HR 6,000 119 714,000
2,5/3 HR 10,000 88 880,000
5/3HR 11,000 95 1,045,000
2,5/5 HR 12,000 88 1,056,000
4,5/ 5 HR 20,000 87 1,740,000
5,5/ 15 HR 25,000 70 1,750,000
13/15 HR 13,000 111 1,443,000
9/3HR 16,000 93 1,488,000
4,5/5HR 16,000 50 800,000
8/5 HR 18,000 94 1,692,000
16/5 HR 23,000 22 506,000
-
-
V IM3 -
1/ 2HR 7,000 98 686,000
5/5HR 18,000 111 1,998,000
2,5/ 5 HR 13,000 120 1,560,000
5GB 18,000 78 1,404,000
20+25 GB 89,000 28 2,492,000
45 GB 90,000 17 1,530,000
-
KARTU PAKET DATA -
TSEL -
3GB 25,000 18 450,000
8 GB 33,000 13 429,000
14GB 45,000 17 765,000
42 GB 86,000 17 1,462,000
K.PERDANA 18,000 20 360,000
-
INDOSAT -
2GB 15,000 13 195,000
6 GB 25,000 17 425,000
18 GB 42,000 12 504,000
K.PERDANA 15,000 13 195,000
-
XL -
4,5 GB 25,000 10 250,000
10 GB 45,000 13 585,000
20GB 62,000 13 806,000
32 GB 85,000 12 1,020,000
-
TRI -
4 GB 17,000 12 204,000
5 GB 23,000 15 345,000
8 GB 30,000 11 330,000
15GB 42,000 17 714,000
-
SMARTFREN -
3GB 15,000 - -
-

-
-
UNTUNG TRANSAKSI -
PULSA -
5 7,000 5 35,000
10 12,000 7 84,000
15 17,000 - -
25 27,000 - -
50 52,000 2 104,000
75 77,000 - -
100 102,000 1 102,000

TOP UP E-WALET 2,000 22 44,000

-
-
-
-
CASE HP 5,000 2 10,000
ANTI GORES 5,000 6 30,000
CARGER 25,000 1 25,000
KABEL DATA 10,000 4 40,000
HEADSET 15,000 3 45,000

44,426,000
REKAP PENGHASILAN OZIL PONSEL
JULI 44,866,000
AGUSTUS 43,346,000
SEPTEMBER 44,426,000
SUM 132,638,000
AVG 44,212,667
HPP 75% 33,159,500
LABA KOTOR 11,053,167
OPEX 2,000,000
LABA BERSIH 9,053,167
ANGSURAN baru muf 1,106,000

BIAYA HIDUP
 -
-
UNTUNG TRANSAKSI -
PULSA 2,000 54 108,000
TOP UP E-WALET 2,000 45 90,000
-
-
-
-
CASE HP 5,000 5 25,000
ANTI GORES 5,000 7 35,000
CARGER 25,000 4 100,000
KABEL DATA 10,000 6 60,000
HEADSET 15,000 3 45,000

463,000