PULSA UANG

TANGGAL
KETERANGAN MASUK KELUAR BAYAR JUAL KEUNTUNGAN
2019 18 ISI SALDO PERTAMA 302,000 0
April 19 101 PLN 20 20,150 22,500 22,500 2,350
19 106 PLN 20 20,150 22,500 22,500 2,350
19 201 PLN 50 50,150 52,500 52,500 2,350
19 306 PLN 20 20,150 22,500 22,500 2,350
19 312 PLN 20 20,150 22,500 22,500 2,350
19 313 PLN 20 20,150 22,500 22,500 2,350
20 106 PLN 20 20,150 22,500 22,500 2,350
22 102 PLN 20 20,150 22,500 22,500 2,350
24 101 PLN 50 50,150 52,500 52,500 2,350
26 306 PLN 20 20,150 22,500 22,500 2,350
26 312 PLN 20 20,150 22,500 22,500 2,350
26 313 PLN 20 20,150 22,500 22,500 2,350
27 ISI SALDO KE DUA 302,643 0
27 104 PLN 20 20,150 22,500 22,500 2,350
27 106 PLN 20 20,150 22,500 22,500 2,350
27 306 PLN 20 20,150 22,500 22,500 2,350
27 312 PLN 20 20,150 22,500 22,500 2,350
27 313 PLN 20 20,150 22,500 22,500 2,350
27 201 PLN 20 20,150 22,500 22,500 2,350
28 211 PLN 100 (anak kost) 100,150 102,500 102,500 2,350
Mei 1 ISI SALDO KE TIGA 300,299 0
1 XL 10 anak kost 10,675 12,000 12,000 1,325
1 XL 10 anak kost 10,675 12,000 12,000 1,325
1 206 PLN 200 200,150 200,150 200,150 0
1 XL 25 anak kost 25,800 27,000 27,000 1,200
3 104 PLN 50 50,150 52,500 52,500 2,350
6 XL 5 anak kost 5,815 7,000 7,000 1,185
 7 OVO 50 anak kost 50,950 52,500 52,500 1,550
14 ISI SALDO KE EMPAT 300,000 0
14 XL 25 anak kost 25,925 27,000 27,000 1,075
19 Smpt 5 anak kost 5,250 7,000 7,000 1,750
19 Smpt 3 anak kost 4,404 5,000 5,000 596
21 XL 15 anak kost 14,975 17,000 17,000 2,025
21 PLN 100 anak kost 100,150 102,500 102,500 2,350
21 PLN 20 anak kost 20,150 22,500 22,500 2,350
21 PLN 100 anak kost 100,150 102,500 102,500 2,350
22 306 PLN 50,150 52,500 52,500 2,350
26 ISI SALDO KE LIMA 282,453 0
26 206 PLN 200 200,150 202,500 202,500 2,350
26 306 PLN 20,150 22,500 22,500 2,350
27 PLN 50 mbk Ana 50,150 52,500 52,500 2,350
28 XL 15 anak kost 14,975 17,000 17,000 2,025
29 ISI SALDO KE ENAM 300,606 0
29 303 PLN 200 anak kost 200,150 202,500 202,500 2,350
31 104 PLN 50 50,150 52,500 52,500 2,350
Juni 2 105 PLN 20 20,150 22,500 22,500 2,350
4 ISI SALDO KE TUJU 299,253 0
4 XL 15 anak kost 14,975 17,000 17,000 2,025
4 XL 5 anak kost 5,550 7,000 7,000 1,450
4 AXS 50 anak kost 47,300 52,000 52,000 4,700
4 201 PLN 20 20,150 22,500 22,500 2,350
4 106 PLN 20 20,150 22,500 22,500 2,350
5 Paket data XL 79 79,550 82,000 82,000 2,450
5 105 PLN 20 20,150 22,500 22,500 2,350
5 101 PLN 20 20,150 22,500 22,500 2,350
5 ISI SALDO KE DELAPAN 299,769 0
5 208 PLN 20 20,150 22,500 22,500 2,350
6 305 PLN 20 20,150 22,500 22,500 2,350
6 306 PLN 20 20,150 22,500 22,500 2,350
 6 XL 5 anak kost 5,498 7,000 7,000 1,502
7 104 PLN 20 20,150 22,500 22,500 2,350
7 310 PLN 20 20,150 22,500 22,500 2,350
8 106 PLN 20 20,150 22,500 22,500 2,350
8 308 PLN 20 20,150 22,500 22,500 2,350
8 312 PLN 20 20,150 22,500 22,500 2,350
8 104 PLN 20 20,150 22,500 22,500 2,350
9 PLN 200 anak kost 200,150 202,500 202,500 2,350
11 ISI SALDO KE SEMBILAN 299,947 0
14 XL 15 anak kost 16,875 18,000 18,000 1,125
18 PLN 50 anak kost 50,150 52,500 52,500 2,350
20 106 PLN 50 50,150 52,500 52,500 2,350
22 OVO 20 anak kost 20,300 22,000 22,000 1,700
22 104 PLN 20 20,150 22,500 22,500 2,350
24 XL 5 5,500 7,000 7,000 1,500
28 XL 30 28,100 32,000 32,000 3,900
28 XL 10 10,650 12,000 12,000 1,350
28 XL 15 14,975 17,000 17,000 2,025
29 104 PLN 50 50,150 52,500 52,500 2,350
29 106 PLN 50 50,150 52,500 52,500 2,350
29 ISI SALDO KE SEPULUH 300,111 0
29 312 PLN 20 20,150 22,500 22,500 2,350
29 306 PLN 20 20,150 22,500 22,500 2,350
29 201 PLN 50 50,150 52,500 52,500 2,350
29 310 PLN 20 20,150 22,500 22,500 2,350
30 XL 5 5,725 7,000 7,000 1,275
Juli 1 101 PLN 20 20,150 22,500 22,500 2,350
2 XL 15 14,975 16,000 16,000 1,025
2 XL 10 10,850 12,000 12,000 1,150
4 310 PLN 20 20,150 22,500 22,500 2,350
5 106 PLN 50 50,150 52,500 52,500 2,350
5 XL 5 5,850 7,000 7,000 1,150
 6 101 PLN 20 20,150 22,500 22,500 2,350
6 103 PLN 20 20,150 22,500 22,500 2,350
6 305 PLN 20 20,150 22,500 22,500 2,350
7 XL 5 5,850 7,000 7,000 1,150
7 ISI SALDO KE SEBELAS 500,511 0
7 206 PLN 200 200,150 202,500 202,500 2,350
12 306 PLN 20 20,150 22,500 22,500 2,350
12 201 PLN 20 20,150 22,500 22,500 2,350
12 XL 10 10,850 12,000 12,000 1,150
13 310 PLN 20 20,150 22,500 22,500 2,350
14 305 PLN 20 20,150 22,500 22,500 2,350
14 101 PLN 20 20,150 22,500 22,500 2,350
14 103 PLN 20 20,150 22,500 22,500 2,350
26 104 PLN 20 20,150 22,500 22,500 2,350
26 105 PLN 20 20,150 22,500 22,500 2,350
26 106 PLN 20 20,150 22,500 22,500 2,350
27 104 PLN 20 20,150 22,500 22,500 2,350
27 103 PLN 50 50,150 52,500 52,500 2,350
28 103 PLN 20 20,150 22,500 22,500 2,350
Agustus 1 ISI SALDO KE TIGA BELAS 300,926 0
1 201 PLN 50 50,150 52,500 52,500 2,350
6 106 PLN 50 50,150 52,500 52,500 2,350
8 103 PLN 50 50,150 52,500 52,500 2,350
11 205 PLN 20 20,150 22,500 22,500 2,350
11 XL 25 anak kost 26,600 28,000 28,000 1,400
14 211 PLN 100 (anak kost) 100,150 102,000 102,000 1,850
16 ISI SALDO KE EMPAT BELAS 499,927 0
16 206 PLN 200 200,150 200,150 200,150 0
17 205 PLN 20 20,150 22,500 22,500 2,350
17 XL 25 (anak kost) 24,725 28,000 28,000 3,275
18 105 PLN 20 20,150 22,500 22,500 2,350
31 313 PLN 100 (anak kost) 100,150 102,500 102,500 2,350
September 7 105 PLN 20 20,150 22,500 22,500 2,350
10 313 PLN 100 (anak kost) 100,150 102,500 102,500 2,350
14 102 PLN 20 20,150 22,500 22,500 2,350
15 XL 5 (anak kost) 6,000 7,000 7,000 1,000
16 ISI SALDO KE LIMA BELAS 500,125 0
17 206 PLN 200 200,150 200,150 200,150 0
25 102 PLN 20 20,150 22,500 22,500 2,350
25 105 PLN 50 50,150 52,500 52,500 2,350
Oktober 2 XL 30 (anak kost) 29,775 32,000 32,000 2,225
3 XL 25 (anak kost) 24,700 26,000 26,000 1,300
8 102 PLN 20 20,150 22,500 22,500 2,350
9 305 PLN 100 (anak kost) 100,150 102,500 102,500 2,350
12 Simpt 10 Mas Anang 10,200 12,000 12,000 1,800
16 XL 10 (anak kost) 10,850 12,000 12,000 1,150
19 XL 15 (anak kost) 14,975 16,000 16,000 1,025
20 ISI SALDO KE ENAM BELAS 300,846 0
21 206 PLN 200 200,150 200,150 200,150 0
24 Go Pay 30 31,300 33,000 33,000 1,700
26 202 PLN 20 20,150 22,500 22,500 2,350
26 301 PLN 20 20,150 22,500 22,500 2,350
November 1 XL 5 5,900 7,000 7,000 1,100
8 102 PLN 20 20,150 22,500 22,500 2,350
8 OVO 20 anak kost 20,050 22,000 22,000 1,950
8 ISI SALDO KE TUJUH BELAS 300,118 0
8 102 PLN 20 20,150 22,500 22,500 2,350
9 101 PLN 20 20,150 22,500 22,500 2,350
9 105 PLN 20 20,150 22,500 22,500 2,350
9 204 PLN 20 20,150 22,500 22,500 2,350
9 213 PLN 20 20,150 22,500 22,500 2,350
9 301 PLN 20 20,150 22,500 22,500 2,350
9 306 PLN 20 20,150 22,500 22,500 2,350
9 307 PLN 20 20,150 22,500 22,500 2,350
 9 310 PLN 20 20,150 22,500 22,500 2,350
11 Go Pay 40 (YNR) 39,650 42,000 42,000 2,350
16 ISI SALDO KE DELAPAN BELAS 500,644 0
16 206 PLN 200 200,150 200,150 200,150 0
16 102 PLN 20 20,150 22,500 22,500 2,350
17 Paket data XL 65 65,900 68,000 68,000 2,100
18 Simpt 15 anak kost 15,875 17,000 17,000 1,125
Desember 4 307 PLN 50 (pindahan perbaikan) 50,150 50,150 50,150 0
4 309 PLN 50 50,150 52,500 52,500 2,350
4 OVO 50 anak kost 49,750 52,000 52,000 2,250
5 Simpt 20 anak kost 21,050 22,000 22,000 950
5 Simpt 10 anak kost 10,200 12,000 12,000 1,800
5 PLN 20 anak kost 20,150 22,500 22,500 2,350
6 Paket data Smpti 40 39,700 42,000 42,000 2,300
14 Simpt 10 anak kost 10,200 12,000 12,000 1,800
14 Axis 15 anak kost 13,550 15,000 15,000 1,450
19 ISI SALDO KE SEMBILAN BELAS 350,161 0
206 PLN 50 50,150 50,150 50,150 0
105 PLN 50 50,150 52,500 52,500 2,350
202 PLN 50 50,150 52,500 52,500 2,350
301 PLN 50 50,150 52,500 52,500 2,350
310 PLN 50 50,150 52,500 52,500 2,350
204 PLN 50 50,150 52,500 52,500 2,350
Simpt 15 15,300 17,000 17,000 1,700
Simpt 20 21,050 22,000 22,000 950
XL 15 15,725 17,000 17,000 1,275
23 ISI SALDO KE DUA PULUH 300,730 0
23 301 PLN 50 50,150 52,500 52,500 2,350
23 310 PLN 50 50,150 52,500 52,500 2,350
23 202 PLN 20 20,150 22,500 22,500 2,350
23 306 PLN 20 20,150 22,500 22,500 2,350
23 307 PLN 20 20,150 22,500 22,500 2,350
 23 302 PLN 20 20,150 22,500 22,500 2,350
24 209 PLN 20 20,150 22,500 22,500 2,350
25 206 PLN 50 50,150 50,150 50,150 0
25 XL 25 24,750 27,000 27,000 2,250
25 Simpt 20 20,991 22,000 22,000 1,009
27 ISI SALDO KE DUA PULUH SATU 300,774 0
27 301 PLN 50 50,150 52,500 52,500 2,350
27 302 PLN 50 50,150 52,500 52,500 2,350
27 310 PLN 50 50,150 52,500 52,500 2,350
27 306 PLN 50 50,150 52,500 52,500 2,350
27 307 PLN 50 50,150 52,500 52,500 2,350
27 202 PLN 50 50,150 52,500 52,500 2,350
28 ISI SALDO KE DUA PULUH DUA 300,812 0
28 301 PLN 50 50,150 52,500 52,500 2,350
28 209 PLN 20 20,150 22,500 22,500 2,350
28 206 PLN 50 50,150 52,500 52,500 2,350
31 306 PLN 20 20,150 22,500 22,500 2,350
31 105 PLN 20 20,150 22,500 22,500 2,350
Januari 2 202 PLN 50 50,150 52,500 52,500 2,350
3 105 PLN 20 20,150 22,500 22,500 2,350
16 102 PLN 70 (teman Satria 16-24) 70,300 70,300 70,300 0
22 XL 15 14,521 17,000 17,000 2,479
25 ISI SALDO KE DUA PULUH TIGA 300,303 0
25 204 PLN 20 20,150 22,500 22,500 2,350
25 102 PLN 20 20,150 22,500 22,500 2,350
25 105 PLN 20 20,150 22,500 22,500 2,350
25 310 PLN 20 20,150 22,500 22,500 2,350
25 206 PLN 20 20,150 22,500 22,500 2,350
26 XL Internet 53,650 55,000 55,000 1,350
26 Simpti Internet 98,375 100,000 100,000 1,625
Februari 17 Axis Internet 47,553 50,000 50,000 2,447
27 ISI SALDO KE DUA PULUH EMPAT 300,744 0
 27 102 PLN 20 20,150 22,500 22,500 2,350
27 103 PLN 20 20,150 22,500 22,500 2,350
27 105 ( Tomo ) 150,300 120,300 120,300 -30,000
Maret 1 106 PLN 20 ( teman Tia ) 20,150 22,500 22,500 2,350
18 105 ( Tomo ) 20,150 20,150 20,150 0
20 XL Internet 53,650 55,000 55,000 1,350
17,096 20,000 20,000 2,904
April 17 ISI SALDO KE DUA PULUH LIMA 300,377 0
17 104 PLN 100 (Tomo) 100,150 100,150 100,150 0
Oktober 29 202 PLN 50 50,150 50,150 52,500 2,350
29 105 PLN 20 20,150 22,500 22,500 2,350
29 204 PLN 20 20,150 22,500 22,500 2,350
29 209 PLN 20 20,150 22,500 22,500 2,350
29 211 PLN 20 20,150 22,500 22,500 2,350
29 212 PLN 20 20,150 22,500 22,500 2,350
29 106 PLN 50 50,150 50,150 52,500 2,350
TOTAL PULSA TOTAL PULSA
MASUK KELUAR
8,044,079 8,039,828
SISA SALDO
4,251

TOTAL BAYAR TOTAL JUAL

8,436,400 8,441,100
ADA YANG BELUM BAYAR 4,700

TOTAL KEUNTUNGAN
401,272
1,344
 PULSA UANG
TANGGAL
KETERANGAN MASUK KELUAR BAYAR JUAL KEUNTUNGAN
Desember 19 28 ISI SALDO 22 161,122 0
Januari 2020 2 202 PLN 50 50,150 52,500 52,500 2,350
3 105 PLN 20 20,150 22,500 22,500 2,350
16 102 PLN 70 (teman Satria 16-24) 70,300 70,300 70,300 0
22 XL 15 13,245 17,000 17,000 3,755
25 ISI SALDO KE 23 300,303 0
25 204 PLN 20 20,150 22,500 22,500 2,350
25 102 PLN 20 20,150 22,500 22,500 2,350
25 105 PLN 20 20,150 22,500 22,500 2,350
25 310 PLN 20 20,150 22,500 22,500 2,350
25 206 PLN 20 20,150 22,500 22,500 2,350
26 XL Internet 51,395 55,000 55,000 3,605
26 Simpti Internet 98,375 100,000 100,000 1,625
Februari 2020 17 Axis Internet 47,553 50,000 50,000 2,447
27 ISI SALDO KE 24 300,744 0
27 102 PLN 20 20,150 22,500 22,500 2,350
27 103 PLN 20 20,150 22,500 22,500 2,350
27 105 ( Tomo ) 150,300 150,300 150,300 0
Maret 2020 1 106 PLN 20 ( teman Tia ) 20,150 22,500 22,500 2,350
18 105 ( Tomo ) 20,150 20,150 20,150 0
20 XL Internet 54,827 55,000 55,000 173
17,096 20,000 20,000 2,904
April 17 ISI SALDO KE 25 300,377 0
17 104 PLN 100 (Tomo) 100,150 100,150 100,150 0
Oktober 2020 29 202 PLN 50 50,150 50,150 52,500 2,350
29 105 PLN 20 20,150 22,500 22,500 2,350
29 204 PLN 20 20,150 22,500 22,500 2,350
29 209 PLN 20 20,150 22,500 22,500 2,350
 29 211 PLN 20 20,150 22,500 22,500 2,350
29 212 PLN 20 20,150 22,500 22,500 2,350
29 106 PLN 50 50,150 50,150 52,500 2,350
November 2 ISI SALDO KE 26 300,000 0
Desember 26 212 PLN 212 100,150 100,150 102,000 1,850
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
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
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
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
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL PULSA TOTAL PULSA
MASUK KELUAR
1,362,546 1,156,091
SISA SALDO
206,455

TOTAL BAYAR TOTAL JUAL

1,205,850 1,212,400
ADA YANG BELUM BAYAR 6,550

TOTAL KEUNTUNGAN
56,309
1,344
 PULSA UANG
TANGGAL
KETERANGAN MASUK KELUAR BAYAR JUAL KEUNTUNGAN
Lanjutan Sisa Saldo ke 26 206,455 0
Maret 13 103 20,150 22,500 22,500 2,350
April 3 102 20,150 22,500 22,500 2,350
3 103 20,150 22,500 22,500 2,350
3 104 20,150 22,500 22,500 2,350
3 105 20,150 22,500 22,500 2,350
3 106 20,150 22,500 22,500 2,350
3 202 20,150 22,500 22,500 2,350
3 205 20,150 22,500 22,500 2,350
3 209 20,150 22,500 22,500 2,350
24 212 20,150 22,500 22,500 2,350
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
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
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
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
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
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
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL PULSA TOTAL PULSA
MASUK KELUAR
206,455 201,500
SISA SALDO
4,955

TOTAL BAYAR TOTAL JUAL

225,000 225,000
SUDAH BAYAR SEMUA OK

TOTAL KEUNTUNGAN
23,500
1,344
No. Produk Nominal Harga Agen Harga Jual
1 Pulsa Telkomsel 1,000 1,450 2,000
5,000 5,425 7,000
10,000 10,225 12,000
20,000 19,950 22,000
25,000 24,750 27,000
50,000 49,450 52,000
100,000 96,950 102,000
150,000 148,200 152,000
200,000 197,750 202,000
300,000 296,300 302,000
500,000 494,550 502,000
1,000,000 985,550 1,002,000

2 Pulsa Indosat 5,000 6,050 7,000

10,000 11,050 12,000
20,000 20,025 22,000
25,000 24,775 27,000
50,000 49,050 52,000
100,000 97,050 102,000
150,000 148,800 152,000
200,000 186,800 202,000
300,000 241,050 302,000
500,000 480,550 502,000
1,000,000 954,350 1,002,000

3 Pulsa XL 5,000 5,600 7,000

10,000 10,800 12,000
25,000 24,800 27,000
50,000 49,425 52,000
 100,000 98,550 102,000
200,000 197,550 202,000
300,000 296,550 302,000
500,000 494,050 502,000
1,000,000 987,300 1,002,000

4 Pulsa Smartfren 5,000 5,200 7,000

10,000 10,125 12,000
20,000 20,025 22,000
25,000 24,800 27,000
50,000 49,550 52,000
100,000 98,000 102,000

5 Pulsa 3 5,000 5,400 7,000

10,000 10,375 12,000
20,000 19,825 22,000
25,000 24,800 27,000
50,000 49,050 52,000
100,000 97,500 102,000

6 Pulsa Axis 5,000 5,600 7,000

10,000 10,800 12,000
25,000 24,800 27,000
50,000 49,425 52,000
100,000 98,550 102,000
200,000 197,550 202,000
300,000 296,550 302,000
500,000 494,050 502,000
1,000,000 987,300 1,002,000

7 Pulsa PLN 20,000 20,150 22,500

50,000 50,150 52,500
 100,000 100,150 102,500
200,000 200,150 202,500
500,000 500,150 502,500
1,000,000 1,000,150 1,002,500
Keuntungan

550
1,575
1,775
2,050
2,250
2,550
5,050
3,800
4,250
5,700
7,450
16,450

950
950
1,975
2,225
2,950
4,950
3,200
15,200
60,950
21,450
47,650

1,400
1,200
2,200
2,575
 3,450
4,450
5,450
7,950
14,700

1,800
1,875
1,975
2,200
2,450
4,000

1,600
1,625
2,175
2,200
2,950
4,500

1,400
1,200
2,200
2,575
3,450
4,450
5,450
7,950
14,700

2,350
2,350
2,350
2,350
2,350
2,350