SUPLIER HARGA MODAL BARANG DI OUTLET BARANG TERJUAL SISA BARANG

NO NAMA BARANG
DUS PCS PCS NILAI PCS HARGA JUAL OMZET LABA KOTOR SHARE PROFIT S3 (90%) SHARE PROFIT SM (10%) PCS
1 ABC KOPI SUSU 1175 25 29,370 0 1,300 Rp - Rp - Rp - - 25
2 ABC SAMAL TERASI SACHET 1299 10 12,991 0 1,500 Rp - Rp - Rp - - 10
3 ADEM SARI FRESH 7G 1953 17 33,193 0 2000 Rp - Rp - Rp - - 17
4 BATTERY ABC KECIL 2310 8 18,480 0 2,500 Rp - Rp - Rp - - 8
5 BODREX EXTRA 2200 1 2,200 0 2,500 Rp - Rp - Rp - - 1
6 BODREX MIGRAN 2200 4 8,800 0 2500 Rp - Rp - Rp - - 4
7 CLEAR SAMPO ANTI KETOMB SASET 880 16 14,080 16 1,000 Rp 16,000 Rp 1,920 Rp 1,728 192 0
8 EXTRA JOSS 847 16 13,552 16 1,000 Rp 16,000 Rp 2,448 Rp 2,203 245 0
9 GODDAY ORIGINAL 1131 18 20,354 18 1,250 Rp 22,500 Rp 2,146 Rp 1,931 215 0
10 GOODDAY CAREBIAN NUT 1131 15 16,962 15 1,250 Rp 18,750 Rp 1,788 Rp 1,609 179 0
11 GOODDAY CHOCOCINO 1131 15 16,962 15 1,250 Rp 18,750 Rp 1,788 Rp 1,609 179 0
12 GOODDAY COOLIN 1131 20 22,616 20 1,250 Rp 25,000 Rp 2,384 Rp 2,146 238 0
13 GOODDAY VANILLA LATE 1131 15 16,962 15 1,250 Rp 18,750 Rp 1,788 Rp 1,609 179 0
14 KOMIX RASA PEPERMINT 1568 5 7,838 0 2000 Rp - Rp - Rp - - 5
15 LAURIER XTRA 10S 14740 2 29,480 2 15000 Rp 30,000 Rp 520 Rp 468 52 0
16 LAURIER XTRA 30S 16181 1 16,181 0 17,000 Rp - Rp - Rp - - 1
17 LIFEBUOY ANTI KETOMBESASET 880 35 30,800 10 1,000 Rp 10,000 Rp 1,200 Rp 1,080 120 25
18 MARIMAS MANGGA 897 15 13,448 15 1000 Rp 15,000 Rp 1,553 Rp 1,397 155 0
19 MIXAGRIP FLU & BATUK 2596 1 2,596 0 3,000 Rp - Rp - Rp - - 1
20 MOLTO BLUE ALL IN 1 889 10 8,888 10 1,000 Rp 10,000 Rp 1,112 Rp 1,001 111 0
21 MOLTO PINK ALL IN 1 889 9 7,999 9 1,000 Rp 9,000 Rp 1,001 Rp 901 100 0
22 racik ayam goreng 1672 2 3,344 2 2,000 Rp 4,000 Rp 656 Rp 590 66 0
23 racik sayur sop 1672 6 10,032 6 2,000 Rp 12,000 Rp 1,968 Rp 1,771 197 0
24 SOFFELL BUNGA 6G 460 20 9,196 0 500 Rp - Rp - Rp - - 20
25 SOFFELL JERUK 6G 460 16 7,357 0 500 Rp - Rp - Rp - - 16
26 TOLAK ANGIN ANAK 2200 11 24,200 0 2500 Rp - Rp - Rp - - 11
27 TOP CAPUCINO 1100 31 34,100 0 1,250 Rp - Rp - Rp - - 31
28 TOP GULA AREN 880 15 13,200 0 1,000 Rp - Rp - Rp - - 15
29 Vegeta 2816 9 25,344 0 3,000 Rp - Rp - Rp - - 9
30 AMPLOP GARDA PANJANG 17500 1 17,500 0 20,000 Rp - Rp - Rp - - 1
31 KOYO CABE 11300 9 101,700 0 12500 Rp - Rp - Rp - - 9
32 MASAKO SAPI 370 46 17,020 0 500 Rp - Rp - Rp - - 46
33 PROMAG 21500 1 21,500 0 24,000 Rp - Rp - Rp - - 1
34 RACIK AYAM GORENG 1550 30 46,500 0 2,000 Rp - Rp - Rp - - 30
35 Kapal api spesial mix 1150 10 11,500 0 1300 Rp - Rp - Rp - - 10
36 Lux ungu 2900 1 2,900 0 4,000 Rp - Rp - Rp - - 1
37 Carnation 370g 11160 8 89,280 0 12,000 Rp - Rp - Rp - - 8
38 Cuka segitiga 3350 6 20,100 0 4,000 Rp - Rp - Rp - - 6
39 Goodday mocachino 1150 15 17,250 0 1,250 Rp - Rp - Rp - - 15
40 Indomie soto 2650 24 63,600 0 3,000 Rp - Rp - Rp - - 24
41 Teh bendera celup 4900 2 9,800 0 7,000 Rp - Rp - Rp - - 2
42 Kapal api spesial mix sachet 1200 45 54,000 0 1500 Rp - Rp - Rp - - 45
43 Fair and lovely 330000 1 330,000 0 340000 Rp - Rp - Rp - - 1
44 Minyak curah kita 1L 13083 13 170,079 0 14,500 Rp - Rp - Rp - - 13
45 White koffie 1150 30 34,500 0 1,500 Rp - Rp - Rp - - 30
46 Kapal api spesial 65g 5100 10 51,000 0 5,500 Rp - Rp - Rp - - 10
47 Goodday mocachino 1200 5 6,000 0 1,500 Rp - Rp - Rp - - 5
48 Garuda kacang atom 1755 22 38,610 0 1,800 Rp - Rp - Rp - - 22
49 Teh sariwangi isi 25 5000 6 30,000 1 7,000 Rp 7,000 Rp 2,000 Rp 1,800 200 5
50 Palmia margarin 5800 2 11,600 0 7,000 Rp - Rp - Rp - - 2
51 Clear shampo menthol 850 30 25,500 0 1000.000 Rp - Rp - Rp - - 30
52 KARA 2700 5 13,500 0 4,000 Rp - Rp - Rp - - 5
53 Torabika capucino 1600 10 16,000 0 2,000 Rp - Rp - Rp - - 10
54 Mamypoko pants L1 2000 10 20,000 0 2,500 Rp - Rp - Rp - - 10
55 Mamypoko pants M1 2000 5 10,000 0 2,500 Rp - Rp - Rp - - 5
56 Rexona men 10gr 2150 3 6,450 0 2,500 Rp - Rp - Rp - - 3
57 Tepung beras Rosebrand 6200 2 12,400 1 7000 Rp 7,000 Rp 800 Rp 720 80 1
58 Susu bendera coklat kaleng 12000 4 48,000 0 13,000 Rp - Rp - Rp - - 4
59 Bango 520ml 21200 2 42,400 0 23,000 Rp - Rp - Rp - - 2
60 Energen vanila 1800 10 18,000 10 2,000 Rp 20,000 Rp 2,000 Rp 1,800 200 0
61 Zinc hair fall 410 12 4,920 0 500 Rp - Rp - Rp - - 12
62 Kapal api spesial mix saset 1200 60 72,000 0 1,500 Rp - Rp - Rp - - 60
63 Teh tongtji jasmine 9500 1 9,500 0 11,000 Rp - Rp - Rp - - 1
64 Pepsodent jumbo 190g 11500 7 80,500 4 13000 Rp 52,000 Rp 6,000 Rp 5,400 600 3
65 Blueband serbaguna 8200 2 16,400 0 10,000 Rp - Rp - Rp - - 2
66 Goodday mocachino 1200 17 20,400 0 1,500 Rp - Rp - Rp - - 17
67 Susu cap enak kaleng 11200 4 44,800 0 13,000 Rp - Rp - Rp - - 4
68 Dove shampo anti ketombe 880 44 38,720 5 1,000 Rp 5,000 Rp 600 Rp 540 60 39
69 Downy mystiq 850 19 16,150 0 1,000 Rp - Rp - Rp - - 19
70 Sunlight 700ml 16000 1 16,000 0 17,000 Rp - Rp - Rp - - 1
71 Sunco 1L 18400 4 73,600 0 20,000 Rp - Rp - Rp - - 4
72 Gula rosebrand 15000 6 90,000 0 16,000 Rp - Rp - Rp - - 6
73 Terigu segitiga biru 12200 2 24,400 1 13,000 Rp 13,000 Rp 800 Rp 720 80 1
74 Tepung pak tani 7350 5 36,750 0 8,000 Rp - Rp - Rp - - 5
75 KARA 2750 6 16,500 0 4,000 Rp - Rp - Rp - - 6
76 Pepsodent white190g 12600 7 88,200 0 13,000 Rp - Rp - Rp - - 7
77 Pantene anti ketombe 840 20 16,800 12 1,000 Rp 12,000 Rp 1,920 Rp 1,728 192 8
78 Zinc clean active 420 132 55,440 0 500 Rp - Rp - Rp - - 132
79 Soklin liquid pink 750 14 10,500 0 1,000 Rp - Rp - Rp - - 14
80 Ekonomi anti noda 1800 15 27,000 0 2,000 Rp - Rp - Rp - - 15
81 Sunlight lime 210ml 4350 1 4,350 1 5,000 Rp 5,000 Rp 650 Rp 585 65 0
82 Energen coklat 1770 50 88,500 0 2,000 Rp - Rp - Rp - - 50
83 Indomie goreng 2750 9 24,750 0 3,000 Rp - Rp - Rp - - 9
84 Tepung Pak Tani 7350 5 36,750 0 8,000 Rp - Rp - Rp - - 5
85 Teh Celup Sosro 5400 4 21,600 4 7,000 Rp 28,000 Rp 6,400 Rp 5,760 640 0
86 Kapal Api 380g 27700 9 249,300 2 29000 Rp 58,000 Rp 2,600 Rp 2,340 260 7
87 Kecap sedap 210ml 7700 9 69,300 0 9000 Rp - Rp - Rp - - 9
88 ABC Sambal Asli 2650 14 37,100 3 3,000 Rp 9,000 Rp 1,050 Rp 945 105 11
89 Mie Telor Cap 3 Ayam 4100 9 36,900 1 5000 Rp 5,000 Rp 900 Rp 810 90 8
90 Totole Kaldu Jamur 5450 4 21,800 0 6500 Rp - Rp - Rp - - 4
91 Blue Band Serbaguna 200gr 8500 5 42,500 0 9,000 Rp - Rp - Rp - - 5
92 Filma Margarin 200gr 5150 3 15,450 0 6,000 Rp - Rp - Rp - - 3
93 Pepsodent Jumbo 190gr 12750 12 153,000 0 13000 Rp - Rp - Rp - - 12
94 Ciptadent Fresh Mint 190gr 10000 5 50,000 0 11,000 Rp - Rp - Rp - - 5
95 Sabun Lifeboy Lemon 3650 5 18,250 2 4,000 Rp 8,000 Rp 700 Rp 630 70 3
96 Nuvo Kuning 2700 9 24,300 2 3000 Rp 6,000 Rp 600 Rp 540 60 7
97 Sabun Shinzui Hana 4500 5 22,500 1 5000 Rp 5,000 Rp 500 Rp 450 50 4
98 Sabun Shinzui Kensho 4500 4 18,000 0 5000 Rp - Rp - Rp - - 4
99 H & S Menthol Sachet 830 47 39,010 5 1000 Rp 5,000 Rp 850 Rp 765 85 42
100 Zinc Refrshg Cool 10ml 410 24 9,840 0 500 Rp - Rp - Rp - - 24
101 Zinc Clean Aktive 10ml 410 24 9,840 0 500 Rp - Rp - Rp - - 24
102 Rejoice Sampo 830 72 59,760 0 1000 Rp - Rp - Rp - - 72
103 Ekonomi Putih 1800 4 7,200 0 2,000 Rp - Rp - Rp - - 4
104 Sunligh 5000 4350 20 87,000 0 5,000 Rp - Rp - Rp - - 20
105 Soklin Lantai Sereh 850 20 17,000 0 1,000 Rp - Rp - Rp - - 20
106 Biore Merah 26000 2 52,000 0 28000 Rp - Rp - Rp - - 2
107 Biore Biru 26000 3 78,000 0 28,000 Rp - Rp - Rp - - 3
108 Biore Oren 26000 1 26,000 0 28000 Rp - Rp - Rp - - 1
109 Roxona Women 10gr 2150 12 25,800 0 2,500 Rp - Rp - Rp - - 12
110 Energen Kacang Hijau 1770 25 44,250 5 2,000 Rp 10,000 Rp 1,150 Rp 1,035 115 20
111 Energen Coklat 1770 43 76,110 0 2,000 Rp - Rp - Rp - - 43
112 Energen Vanila 1770 45 79,650 5 2,000 Rp 10,000 Rp 1,150 Rp 1,035 115 40
113 Susu Bendera Putih Kaleng 12000 5 60,000 2 13,000 Rp 26,000 Rp 2,000 Rp 1,800 200 3
114 Kopi Liong+Gula 1400 20 28,000 10 1,500 Rp 15,000 Rp 1,000 Rp 900 100 10
115 Nice 180s 6000 2 12,000 0 7,000 Rp - Rp - Rp - - 2
116 Indomie Goreng 85gr 2900 40 116,000 0 3,500 Rp - Rp - Rp - - 40
117 Ladaku 850 63 53,550 5 1,000 Rp 5,000 Rp 750 Rp 675 75 58
118 Tolak Angin Cair + Madu 3450 6 20,700 0 4,000 Rp - Rp - Rp - - 6
119 Madurasa Sachet 850 12 10,200 0 1000 Rp - Rp - Rp - - 12
120 Minyak Kita 1L 13800 2 27,600 2 15,000 Rp 30,000 Rp 2,400 Rp 2,160 240 0
121 Minyak Goreng Sabrina 2L 32000 5 160,000 1 34,000 Rp 34,000 Rp 2,000 Rp 1,800 200 4
122 Salvaco 1L 15000 4 60,000 2 16,000 Rp 32,000 Rp 2,000 Rp 1,800 200 2
123 Terigu segitiga biru 11400 21 239,400 3 13,000 Rp 39,000 Rp 4,800 Rp 4,320 480 18
124 Sosro celup black tea 5300 12 63,600 0 7,000 Rp - Rp - Rp - - 12
125 Kapal api SP 380g 29500 11 324,500 2 31,000 Rp 62,000 Rp 3,000 Rp 2,700 300 9
126 Minyak rizki 900ml 13500 16 216,000 11 14,000 Rp 154,000 Rp 5,500 Rp 4,950 550 5
127 Bango 200ml 9600 11 105,600 1 10,000 Rp 10,000 Rp 400 Rp 360 40 10
128 ABC Sambal asli 75gr 3000 12 36,000 0 3,500 Rp - Rp - Rp - - 12
129 Mie telur cap 3 ayam 4100 12 49,200 3 5,000 Rp 15,000 Rp 2,700 Rp 2,430 270 9
130 Sabun lifeboy lemon 3650 24 87,600 0 4,000 Rp - Rp - Rp - - 24
131 Shinzui kirei 5000 10 50,000 5 5,500 Rp 27,500 Rp 2,500 Rp 2,250 250 5
132 Nuvo kuning 2700 6 16,200 0 3,000 Rp - Rp - Rp - - 6
133 Give bengkoang 2700 6 16,200 0 3,000 Rp - Rp - Rp - - 6
134 Dove shampo anti ketombe 850 72 61,200 0 1,000 Rp - Rp - Rp - - 72
135 Sunsilk blackshine 850 36 30,600 0 1000 Rp - Rp - Rp - - 36
136 Lifeboy sampo hijau 410 36 14,760 6 500 Rp 3,000 Rp 540 Rp 486 54 30
137 Rinso molto rosefresh 850 42 35,700 6 1,000 Rp 6,000 Rp 900 Rp 810 90 36
138 Soklin liquid pink 750 28 21,000 0 1,000 Rp - Rp - Rp - - 28
139 Soklin liquid violet 750 42 31,500 28 1,000 Rp 28,000 Rp 7,000 Rp 6,300 700 14
140 Soklin liquid biru 750 28 21,000 0 1,000 Rp - Rp - Rp - - 28
141 Downy pink 850 30 25,500 0 1,000 Rp - Rp - Rp - - 30
142 Formula double action 3000 12 36,000 3 3500 Rp 10,500 Rp 1,500 Rp 1,350 150 9
143 Ekonomi kuning 1800 7 12,600 0 2000 Rp - Rp - Rp - - 7
144 Sunlight 650ml 12400 3 37,200 2 13,000 Rp 26,000 Rp 1,200 Rp 1,080 120 1
145 Sunlight 210ml 4350 22 95,700 3 5,000 Rp 15,000 Rp 1,950 Rp 1,755 195 19
146 Soklin lantai sereh 850 12 10,200 0 1000 Rp - Rp - Rp - - 12
147 Romasarigandum 6,500 3 19,500 3 7000 Rp 21,000 Rp 1,500 Rp 1,350 150 0
148 Saltcheese 8,300 10 83,000 2 9000 Rp 18,000 Rp 1,400 Rp 1,260 140 8
149 Susu bendera putih 12,000 1 12,000 1 13000 Rp 13,000 Rp 1,000 Rp 900 100 0
150 Susu bendera coklat 12,000 3 36,000 1 13000 Rp 13,000 Rp 1,000 Rp 900 100 2
151 Nice 180s 6,000 9 54,000 9 7000 Rp 63,000 Rp 9,000 Rp 8,100 900 0
152 Indomie soto 2,750 29 79,750 8 3000 Rp 24,000 Rp 2,000 Rp 1,800 200 21
153 Caplang kayu putih 5,700 6 34,200 0 6500 Rp - Rp - Rp - - 6
154 Refina Garam 3,000 18 54,000 2 3500 Rp 7,000 Rp 1,000 Rp 900 100 16
155 Garam bintang 2,100 1 2,100 1 2500 Rp 2,500 Rp 400 Rp 360 40 0
156 Hatari malkist 6,350 3 19,050 1 7000 Rp 7,000 Rp 650 Rp 585 65 2
157 Garuda atom 1,800 12 21,600 10 2000 Rp 20,000 Rp 2,000 Rp 1,800 200 2
158 Nissin butter coconut 8,400 3 25,200 3 9000 Rp 27,000 Rp 1,800 Rp 1,620 180 0
159 Roma Keju Manis 1,750 10 17,500 5 2000 Rp 10,000 Rp 1,250 Rp 1,125 125 5
Rp 1,254,250 Rp 118,081 Rp 106,273 Rp 11,808