Grosir

Nama Petasan Harga Margin

Sat Isi Modal Sat Jual Sat
Sat
Bawang Putih 36,000 Dus 50 720 2,000 1,280
Kacang Tore 46,000 Bks 24 1,917 3,000 1,083
Smoke 1 (20pcs/dus) 21,000 Dus 20 1,050 2,000 950
Smoke 2 (20pcs/dus) 36,000 Dus 20 1,800 3,000 1,200
Smoke 3 (20pcs/dus) 52,500 Dus 20 2,625 4,000 1,375
Packiao BBM XL (30pcs/dus) 40,000 Dus 10 4,000 5,000 1,000
Packiao BBM XXL (30pcs/dus) 45,000 Dus 10 4,500 6,000 1,500
Happy Flower (6pcs/bks) 77,500 Bks 18 4,306 6,000 1,694
Bunga Api S 8,000 Dus 10 800 2,000 1,200
Bunga Api M 7,000 Dus 5 1,400 3,000 1,600
Bunga Api L 16,000 Dus 5 3,200 5,000 1,800
Bunga Api XL 26,000 Dus 5 5,200 7,500 2,300
Bunga Api XXL 35,000 Dus 5 7,000 10,000 3,000
Neon 7,000 Bks 1 7,000 8,000 1,000
Air Mancur Gembira 12,500 Bks 1 12,500 20,000 7,500
Air Mancur Pancara 11,000 Bks 1 11,000 20,000 9,000
Roman 5s 43,000 Bks 1 43,000 55,000 12,000
Roman 8s 55,000 Bks 1 55,000 75,000 20,000
Roket (10pcs/bks) 47,500 Bks 12 3,958 5,000 1,042
 Eceran
Margin Margin
Sat Isi Modal Jual
Total Sat Total
64,000 *
26,000 *
19,000 *
24,000
27,500
10,000
15,000
30,500 Pcs 108 718 2,000 1,282 138,500 *
12,000 *
8,000 *
9,000
11,500
15,000
1,000 Btg 10 700 2,000 1,300 13,000 *
7,500 Btg 10 1,250 2,500 1,250 12,500 *
9,000 Btg 10 1,100 2,500 1,400 14,000
12,000 Btg 4 10,750 30,000 19,250 77,000
20,000 Btg 4 13,750 35,000 21,250 85,000
12,500 Pcs 120 396 1,000 604 72,500 *
 Modal Satuan Stok u/dijual
Nama Barang Modal Sat Isi
Dus/Bks Ecer Dus/Bks Ecer
Bawang Putih 36,000 Dus 50 720 100
Kacang Tore 46,000 Bks 24 1,917 72
Smoke 1 (20pcs/dus) 21,000 Dus 20 1,050 80
Smoke 2 (20pcs/dus) 36,000 Dus 20 1,800 20
Smoke 3 (20pcs/dus) 52,500 Dus 20 2,625 20
Packiao BBM XL (30pcs/dus) 40,000 Dus 10 4,000 10
Packiao BBM XXL (30pcs/dus) 45,000 Dus 10 4,500 10
Happy Flower (6pcs/bks) 77,500 Bks 18 4,306 718 36 216
Bunga Api S 8,000 Dus 10 800 30
Bunga Api M 7,000 Dus 5 1,400 10
Bunga Api L 16,000 Dus 5 3,200 5
Bunga Api XL 26,000 Dus 5 5,200 5
Bunga Api XXL 35,000 Dus 5 7,000 5
Neon 7,000 Bks 1 7,000 700 5 50
Air Mancur Gembira 12,500 Bks 1 12,500 1,250 3 30
Shoot 10s (12 btg) 20,000 Bks 1 20,000 1,667 3 36
Shoot 20s (12 btg) 27,000 Bks 1 27,000 2,700 1 12
Gasing 46,000 Dus 12 3,833 383 12 144
Roman 5s 43,000 Bks 1 43,000 4,300 1 4
Roket (10pcs/bks) 47,500 Bks 12 3,958 396 24 240
 Margin
Harga Jual Satuan Omset
Satuan Total
Dus/Bks Ecer Dus/Bks Ecer Dus/Bks Ecer Dus/Bks Ecer
2,000 200,000 1,280 128,000
3,000 216,000 1,083 78,000
2,000 160,000 950 76,000
3,000 60,000 1,200 24,000
4,000 80,000 1,375 27,500
5,000 50,000 1,000 10,000
6,000 60,000 1,500 15,000
6,000 1,000 216,000 216,000 1,694 282 61,000 61,000
2,000 60,000 1,200 36,000
3,000 30,000 1,600 16,000
5,000 25,000 1,800 9,000
7,500 37,500 2,300 11,500
10,000 50,000 3,000 15,000
8,000 1,000 40,000 50,000 1,000 300 5,000 15,000
20,000 2,500 60,000 75,000 7,500 1,250 22,500 37,500
25,000 2,500 75,000 90,000 5,000 833 15,000 30,000
35,000 3,500 35,000 42,000 8,000 800 8,000 9,600
5,000 500 60,000 72,000 1,167 117 14,000 16,800
55,000 15,000 55,000 60,000 12,000 10,700 12,000 42,800
5,000 750 120,000 180,000 1,042 354 25,000 85,000

1,514,500 545,000 571,500 169,900

 STOK PEGASUS
TAAS

Modal Satuan Stok u/dijual Harga Jual Satuan

Nama Barang Modal Sat Isi
Dus/Bks Ecer Dus/Bks Ecer Dus/Bks Ecer
Bawang Putih 36,000 Dus 50 720 50 2,000
Kacang Tore 46,000 Bks 24 1,917 24 3,000
Smoke 1 (20pcs/dus) 21,000 Dus 20 1,050 10 2,000
Smoke 2 (20pcs/dus) 36,000 Dus 20 1,800 0 3,000
Smoke 3 (20pcs/dus) 52,500 Dus 20 2,625 0 4,000
Packiao BBM XL (30pcs/dus) 40,000 Dus 10 4,000 0 5,000
Packiao BBM XXL (30pcs/dus) 45,000 Dus 10 4,500 10 6,000
Happy Flower (6pcs/bks) 77,500 Bks 18 4,306 718 18 108 6,000 1,250
Bunga Api S 8,000 Dus 10 800 10 2,000
Bunga Api M 7,000 Dus 5 1,400 5 3,000
Bunga Api L 16,000 Dus 5 3,200 3 5,000
Bunga Api XL 26,000 Dus 5 5,200 3 7,500
Bunga Api XXL 35,000 Dus 5 7,000 3 10,000
Neon 7,000 Bks 1 7,000 700 1 10 8,000 1,000
Air Mancur Gembira 12,500 Bks 1 12,500 1,250 1 10 20,000 2,500
Shoot 10s (12 btg) 20,000 Bks 1 20,000 1,667 1 8 25,000 2,500
Shoot 20s (12 btg) 27,000 Bks 1 27,000 2,700 0 0 35,000 3,500
Gasing 46,000 Dus 12 3,833 383 0 0 5,000 500
Roman 5s 43,000 Bks 1 43,000 4,300 0 0 55,000 15,000
Roket (10pcs/bks) 47,500 Bks 12 3,958 396 2 20 5,000 750
K PEGASUS
TAAS

Margin Hasil Penjualan (Rp)

Perkiraan Omset Sisa Stok
Satuan Total
Omset Modal Laba
Dus/Bks Ecer Dus/Bks Ecer Dus/Bks Ecer Dus/Bks Ecer
100,000 1,280 64,000 12,000 4,320 7,680 44 -
72,000 1,083 26,000 18,000 11,500 6,500 18 -
20,000 950 9,500 8,000 4,200 3,800 6 -
0 1,200 0 0 0 0 - -
0 1,375 0 0 0 0 - -
0 1,000 0 0 0 0 - -
60,000 1,500 15,000 0 0 0 10 -
108,000 135,000 1,694 532 30,500 57,500 0 0 0 18 108
20,000 1,200 12,000 8,000 3,200 4,800 6 -
15,000 1,600 8,000 6,000 2,800 3,200 3 -
15,000 1,800 5,400 5,000 3,200 1,800 2 -
22,500 2,300 6,900 0 0 0 3 -
30,000 3,000 9,000 0 0 0 3 -
8,000 10,000 1,000 300 1,000 3,000 6,000 4,200 1,800 1 4
20,000 25,000 7,500 1,250 7,500 12,500 2,500 1,250 1,250 1 9
25,000 20,000 5,000 833 5,000 6,667 10,000 6,667 3,333 1 4
0 0 8,000 800 0 0 0 0 0 - -
0 0 1,167 117 0 0 0 0 0 - -
0 0 12,000 10,700 0 0 0 0 0
10,000 15,000 1,042 354 2,083 7,083 10,000 7,917 2,083 - 20

525,500 205,000 201,883 86,750 85,500 49,253 36,247

 1 2 3 4 5
Nama Barang
Dus/ Dus/ Dus/ Dus/ Dus/
Ecer Ecer Ecer Ecer Ecer
Bks Bks Bks Bks Bks
Bawang Putih 3 3
Kacang Tore 5 1
Smoke 1 (20pcs/dus) 2 2
Smoke 2 (20pcs/dus)
Smoke 3 (20pcs/dus)
Packiao BBM XL (30pcs/dus)
Packiao BBM XXL (30pcs/dus)
Happy Flower (6pcs/bks)
Bunga Api S 4
Bunga Api M 2
Bunga Api L 1
Bunga Api XL
Bunga Api XXL
Neon 4 2
Air Mancur Gembira 1
Shoot 10s (isi 12) 2 2
Shoot 20s (12 btg) - -
Gasing - -
Roman 5s
Roket (10pcs/bks) 2
 6 7 8 9 10 11 12 13
Dus/ Dus/ Dus/ Dus/ Dus/ Dus/ Dus/ Dus/
Ecer Ecer Ecer Ecer Ecer Ecer Ecer
Bks Bks Bks Bks Bks Bks Bks Bks
 REKAPAN PENJUALAN NOVEMBER
13 14 15 16 17 18 19 20
Dus/ Dus/ Dus/ Dus/ Dus/ Dus/ Dus/
Ecer Ecer Ecer Ecer Ecer Ecer Ecer Ecer
Bks Bks Bks Bks Bks Bks Bks
 21 22 23 24 25 26 27 28
Dus/ Dus/ Dus/ Dus/ Dus/ Dus/ Dus/ Dus/
Ecer Ecer Ecer Ecer Ecer Ecer Ecer
Bks Bks Bks Bks Bks Bks Bks Bks
 TOTAL PENJUALAN
28 29 30
Dus/ Dus/
Ecer Ecer Ecer DUS/BKS ECER
Bks Bks
6 -
6 -
4 -
- -
- -
- -
- -
- -
4 -
2 -
1 -
- -
- -
- 6
- 1
- 4
- -
- -

2 -
 STOK PEGASUS
BUMBER

Modal Satuan Stok u/dijual Harga Jual Satuan

Nama Barang Modal Sat Isi
Dus/Bks Ecer Dus/Bks Ecer Dus/Bks Ecer
Bawang Putih 36,000 Dus 50 720 50 - 2,000
Kacang Tore 46,000 Bks 24 1,917 48 - 3,000
Smoke 1 (20pcs/dus) 21,000 Dus 20 1,050 70 - 2,000
Smoke 2 (20pcs/dus) 36,000 Dus 20 1,800 20 - 3,000
Smoke 3 (20pcs/dus) 52,500 Dus 20 2,625 20 - 4,000
Packiao BBM XL (30pcs/dus) 40,000 Dus 10 4,000 10 - 5,000
Packiao BBM XXL (30pcs/dus) 45,000 Dus 10 4,500 - - 6,000
Happy Flower (6pcs/bks) 77,500 Bks 18 4,306 718 18 108 6,000 1,000
Bunga Api S 8,000 Dus 10 800 20 - 2,000
Bunga Api M 7,000 Dus 5 1,400 5 - 3,000
Bunga Api L 16,000 Dus 5 3,200 2 - 5,000
Bunga Api XL 26,000 Dus 5 5,200 2 - 7,500
Bunga Api XXL 35,000 Dus 5 7,000 2 - 10,000
Neon 7,000 Bks 1 7,000 700 4 40 8,000 1,000
Air Mancur Gembira 12,500 Bks 1 12,500 1,250 2 20 20,000 2,500
Shoot 10s (12 btg) 20,000 Bks 1 20,000 1,667 2 28 25,000 2,500
Shoot 20s (12 btg) 27,000 Bks 1 27,000 2,700 1 12 35,000 3,500
Gasing 46,000 Dus 12 3,833 383 12 144 5,000 500
Roman 5s 43,000 Bks 1 43,000 4,300 1 4 55,000 15,000
Roket (10pcs/bks) 47,500 Bks 12 3,958 396 22 124 5,000 750
K PEGASUS
UMBER

Margin Hasil Penjualan (Rp)

Perkiraan Omset Sisa Stok
Satuan Total
Omset Modal Laba
Dus/Bks Ecer Dus/Bks Ecer Dus/Bks Ecer Dus/Bks Ecer
100,000 1,280 64,000 100,000 36,000 64,000 - -
144,000 1,083 52,000 129,000 82,417 46,583 5 -
140,000 950 66,500 132,000 69,300 62,700 4 -
60,000 1,200 24,000 21,000 12,600 8,400 13 -
80,000 1,375 27,500 8,000 5,250 2,750 18 -
50,000 1,000 10,000 10,000 8,000 2,000 8 -
0 1,500 0 0 0 0 - -
108,000 108,000 1,694 282 30,500 30,500 15,000 10,764 4,236 16 105
40,000 1,200 24,000 30,000 12,000 18,000 5 -
15,000 1,600 8,000 0 0 0 5 -
10,000 1,800 3,600 10,000 6,400 3,600 - -
15,000 2,300 4,600 0 0 0 2 -
20,000 3,000 6,000 10,000 7,000 3,000 1 -
32,000 40,000 1,000 300 4,000 12,000 37,000 25,900 11,100 4 3
40,000 50,000 7,500 1,250 15,000 25,000 30,000 15,000 15,000 2 8
50,000 70,000 5,000 833 10,000 23,333 47,500 31,667 15,833 2 9
35,000 42,000 8,000 800 8,000 9,600 10,500 162,000 -151,500 1 12
60,000 72,000 1,167 117 14,000 16,800 54,000 65,167 -11,167 12 144
55,000 60,000 12,000 10,700 12,000 42,800 15,000 86,000 -71,000 1 4
110,000 93,000 1,042 354 22,917 43,917 45,000 35,625 9,375 13 124

1,164,000 535,000 406,617 203,950 704,000 671,089 32,911

 REKAPAN PENJUALAN NOVEMBE
1-4 Nov 5-20 Nov 3 4 5
Nama Barang
Dus/ Dus/ Dus/ Dus/ Dus/
Ecer Ecer Ecer Ecer Ecer
Bks Bks Bks Bks Bks
Bawang Putih 17 - 33
Kacang Tore 18 - 25
Smoke 1 (20pcs/dus) 30 - 36
Smoke 2 (20pcs/dus) 7 -
Smoke 3 (20pcs/dus) - - 2
Packiao BBM XL (30pcs/dus) 1 - 1
Packiao BBM XXL (30pcs/dus) - -
Happy Flower (6pcs/bks) 1 - 1 3
Bunga Api S 15 -
Bunga Api M - -
Bunga Api L 2 -
Bunga Api XL - -
Bunga Api XXL 1 -
Neon - 20 17
Air Mancur Gembira - 6 6
Shoot 10s (isi 12) - 9 10
Shoot 20s (12 btg) - - 3
Gasing - - 5 8
Roman 5s - - 1
Roket (10pcs/bks) 6 - 3
PAN PENJUALAN NOVEMBER
TOTAL PENJUALAN
6 7 8 9 10
Dus/ Dus/ Dus/ Dus/ Dus/
Ecer Ecer Ecer Ecer Ecer DUS/BKS ECER
Bks Bks Bks Bks Bks
50 -
43 -
66 -
7 -
2 -
2 -
- -
2 3
15 -
- -
2 -
- -
1 -
- 37
- 12
- 19
- 3
5 8
- 1
9 -