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 BATTERY ABC KECIL 2310 8 18,480 0 2,500 Rp - Rp - Rp - - 8
2 BODREX EXTRA 2200 1 2,200 0 2,500 Rp - Rp - Rp - - 1
3 BODREX MIGRAN 2200 4 8,800 0 2500 Rp - Rp - Rp - - 4
4 KOMIX RASA PEPERMINT 1568 5 7,838 0 2,000 Rp - Rp - Rp - - 5
5 AMPLOP GARDA PANJANG 17500 1 17,500 0 20,000 Rp - Rp - Rp - - 1
6 KOYO CABE 11300 9 101,700 0 12500 Rp - Rp - Rp - - 9
7 PROMAG 21500 1 21,500 0 24,000 Rp - Rp - Rp - - 1
8 Carnation 370g 11160 8 89,280 0 12,000 Rp - Rp - Rp - - 8
9 Cuka segitiga 3350 6 20,100 0 4,000 Rp - Rp - Rp - - 6
10 Indomie soto 2650 24 63,600 0 3,000 Rp - Rp - Rp - - 24
11 Teh bendera celup 4900 1 4,900 0 7,000 Rp - Rp - Rp - - 1
12 Kapal api spesial mix sachet 1200 25 30,000 0 1,250 Rp - Rp - Rp - - 25
13 Fair and lovely 330000 1 330,000 0 340,000 Rp - Rp - Rp - - 1
14 Minyak curah kita 1L 13083 13 170,079 0 14500 Rp - Rp - Rp - - 13
15 White koffie 1150 30 34,500 2 1500 Rp 3,000 Rp 700 Rp 630 70 28
16 Kapal api spesial 65g 5100 10 51,000 0 5,500 Rp - Rp - Rp - - 10
17 Goodday mocachino 1200 5 6,000 0 1,500 Rp - Rp - Rp - - 5
18 Garuda kacang atom 1755 22 38,610 0 1800 Rp - Rp - Rp - - 22
19 Teh sariwangi isi 25 5000 5 25,000 0 7,000 Rp - Rp - Rp - - 5
20 Palmia margarin 5800 2 11,600 0 7,000 Rp - Rp - Rp - - 2
21 Clear shampo menthol 850 30 25,500 0 1,000 Rp - Rp - Rp - - 30
22 KARA 2700 4 10,800 0 4,000 Rp - Rp - Rp - - 4
23 Torabika capucino 1600 10 16,000 0 2,000 Rp - Rp - Rp - - 10
24 Mamypoko pants L1 2000 10 20,000 0 2,500 Rp - Rp - Rp - - 10
25 Mamypoko pants M1 2000 5 10,000 0 2,500 Rp - Rp - Rp - - 5
26 Rexona men 10gr 2150 3 6,450 0 2500 Rp - Rp - Rp - - 3
27 Susu bendera coklat kaleng 12000 4 48,000 0 13,000 Rp - Rp - Rp - - 4
28 Bango 520ml 21200 2 42,400 0 23,000 Rp - Rp - Rp - - 2
29 Kapal api spesial mix saset 1200 60 72,000 0 1,500 Rp - Rp - Rp - - 60
30 Teh tongtji jasmine 9500 1 9,500 1 11,000 Rp 11,000 Rp 1,500 Rp 1,350 150 0
31 Pepsodent jumbo 190g 11500 1 11,500 1 13000 Rp 13,000 Rp 1,500 Rp 1,350 150 0
32 Blueband serbaguna 8200 2 16,400 2 10000 Rp 20,000 Rp 3,600 Rp 3,240 360 0
33 Goodday mocachino 1200 17 20,400 0 1,500 Rp - Rp - Rp - - 17
34 Susu cap enak kaleng 11200 4 44,800 0 13,000 Rp - Rp - Rp - - 4
35 Dove shampo anti ketombe 880 39 34,320 0 1000 Rp - Rp - Rp - - 39
36 Downy mystiq 850 19 16,150 9 1,000 Rp 9,000 Rp 1,350 Rp 1,215 135 10
37 Sunlight 700ml 16000 1 16,000 0 17,000 Rp - Rp - Rp - - 1
38 Sunco 1L 18400 4 73,600 0 20,000 Rp - Rp - Rp - - 4
39 Gula rosebrand 15000 2 30,000 0 15,500 Rp - Rp - Rp - - 2
40 Tepung pak tani 7350 4 29,400 0 8,000 Rp - Rp - Rp - - 4
41 Pepsodent white190g 12600 7 88,200 0 13,000 Rp - Rp - Rp - - 7
42 Pantene anti ketombe 840 8 6,720 0 1000 Rp - Rp - Rp - - 8
43 Zinc clean active 420 132 55,440 12 500 Rp 6,000 Rp 960 Rp 864 96 120
44 Ekonomi anti noda 1800 10 18,000 0 2,000 Rp - Rp - Rp - - 10
45 Energen coklat 1770 50 88,500 0 2,000 Rp - Rp - Rp - - 50
46 Indomie goreng 2750 4 11,000 4 3,000 Rp 12,000 Rp 1,000 Rp 900 100 0
47 Tepung Pak Tani 7350 5 36,750 0 8,000 Rp - Rp - Rp - - 5
48 Kapal Api 380g 27700 3 83,100 2 29,000 Rp 58,000 Rp 2,600 Rp 2,340 260 1
49 Kecap sedap 210ml 7700 8 61,600 1 9,000 Rp 9,000 Rp 1,300 Rp 1,170 130 7
50 ABC Sambal Asli 2650 3 7,950 2 3,000 Rp 6,000 Rp 700 Rp 630 70 1
51 Mie Telor Cap 3 Ayam 4100 7 28,700 0 5000.000 Rp - Rp - Rp - - 7
52 Blue Band Serbaguna 200gr 8500 5 42,500 0 9,000 Rp - Rp - Rp - - 5
53 Filma Margarin 200gr 5150 3 15,450 0 6,000 Rp - Rp - Rp - - 3
54 Pepsodent Jumbo 190gr 12750 12 153,000 0 13,000 Rp - Rp - Rp - - 12
55 Ciptadent Fresh Mint 190gr 10000 5 50,000 0 11,000 Rp - Rp - Rp - - 5
56 Nuvo Kuning 2700 7 18,900 0 3,000 Rp - Rp - Rp - - 7
57 H & S Menthol Sachet 830 33 27,390 0 1000 Rp - Rp - Rp - - 33
58 Zinc Refrshg Cool 10ml 410 12 4,920 0 500 Rp - Rp - Rp - - 12
59 Zinc Clean Aktive 10ml 410 24 9,840 0 500 Rp - Rp - Rp - - 24
60 Rejoice Sampo 830 72 59,760 12 1,000 Rp 12,000 Rp 2,040 Rp 1,836 204 60
61 Sunligh 5000 4350 20 87,000 0 5,000 Rp - Rp - Rp - - 20
62 Soklin Lantai Sereh 850 18 15,300 0 1,000 Rp - Rp - Rp - - 18
63 Biore Merah 26000 2 52,000 0 28,000 Rp - Rp - Rp - - 2
64 Biore Biru 26000 3 78,000 0 28000 Rp - Rp - Rp - - 3
65 Biore Oren 26000 1 26,000 0 28,000 Rp - Rp - Rp - - 1
66 Roxona Women 10gr 2150 12 25,800 0 2,500 Rp - Rp - Rp - - 12
67 Energen Coklat 1770 40 70,800 10 2,000 Rp 20,000 Rp 2,300 Rp 2,070 230 30
68 Energen Vanila 1770 40 70,800 0 2,000 Rp - Rp - Rp - - 40
69 Susu Bendera Putih Kaleng 12000 3 36,000 0 13,000 Rp - Rp - Rp - - 3
70 Kopi Liong+Gula 1400 10 14,000 0 1,500 Rp - Rp - Rp - - 10
71 Nice 180s 6000 1 6,000 0 7,000 Rp - Rp - Rp - - 1
72 Indomie Goreng 85gr 2900 40 116,000 0 3,500 Rp - Rp - Rp - - 40
73 Ladaku 850 58 49,300 3 1,000 Rp 3,000 Rp 450 Rp 405 45 55
74 Tolak Angin Cair + Madu 3450 6 20,700 0 4,000 Rp - Rp - Rp - - 6
75 Madurasa Sachet 850 12 10,200 0 1,000 Rp - Rp - Rp - - 12
76 Minyak Goreng Sabrina 2L 32000 3 96,000 0 34,000 Rp - Rp - Rp - - 3
77 Salvaco 1L 15000 2 30,000 0 16,000 Rp - Rp - Rp - - 2
78 Terigu segitiga biru 11400 16 182,400 2 13,000 Rp 26,000 Rp 3,200 Rp 2,880 320 14
79 Sosro celup black tea 5300 12 63,600 3 7,000 Rp 21,000 Rp 5,100 Rp 4,590 510 9
80 Kapal api SP 380g 29500 9 265,500 0 31,000 Rp - Rp - Rp - - 9
81 Minyak rizki 900ml 13500 4 54,000 0 14,000 Rp - Rp - Rp - - 4
82 Bango 200ml 9600 10 96,000 3 10,000 Rp 30,000 Rp 1,200 Rp 1,080 120 7
83 ABC Sambal asli 75gr 3000 12 36,000 2 3,500 Rp 7,000 Rp 1,000 Rp 900 100 10
84 Mie telur cap 3 ayam 4100 7 28,700 0 5,000 Rp - Rp - Rp - - 7
85 Sabun lifeboy lemon 3650 21 76,650 4 4,000 Rp 16,000 Rp 1,400 Rp 1,260 140 17
86 Shinzui kirei 5000 5 25,000 1 5500 Rp 5,500 Rp 500 Rp 450 50 4
87 Nuvo kuning 2700 6 16,200 0 3000 Rp - Rp - Rp - - 6
88 Give bengkoang 2700 6 16,200 0 3,000 Rp - Rp - Rp - - 6
89 Dove shampo anti ketombe 850 72 61,200 0 1000 Rp - Rp - Rp - - 72
90 Sunsilk blackshine 850 36 30,600 0 1000 Rp - Rp - Rp - - 36
91 Lifeboy sampo hijau 410 30 12,300 0 500 Rp - Rp - Rp - - 30
92 Rinso molto rosefresh 850 36 30,600 8 1,000 Rp 8,000 Rp 1,200 Rp 1,080 120 28
93 Soklin liquid pink 750 28 21,000 28 1000 Rp 28,000 Rp 7,000 Rp 6,300 700 0
94 Soklin liquid violet 750 7 5,250 7 1,000 Rp 7,000 Rp 1,750 Rp 1,575 175 0
95 Soklin liquid biru 750 28 21,000 10 1,000 Rp 10,000 Rp 2,500 Rp 2,250 250 18
96 Downy pink 850 12 10,200 0 1000 Rp - Rp - Rp - - 12
97 Formula double action 3000 7 21,000 1 3500 Rp 3,500 Rp 500 Rp 450 50 6
98 Ekonomi kuning 1800 7 12,600 0 2000 Rp - Rp - Rp - - 7
99 Sunlight 650ml 12400 1 12,400 0 13000 Rp - Rp - Rp - - 1
100 Sunlight 210ml 4350 10 43,500 2 5,000 Rp 10,000 Rp 1,300 Rp 1,170 130 8
101 Soklin lantai sereh 850 12 10,200 2 1000 Rp 2,000 Rp 300 Rp 270 30 10
102 Saltcheese 8300 6 49,800 0 9000 Rp - Rp - Rp - - 6
103 Susu bendera coklat 12000 2 24,000 0 13,000 Rp - Rp - Rp - - 2
104 Indomie soto 2750 12 33,000 0 3,000 Rp - Rp - Rp - - 12
105 Caplang kayu putih 5700 3 17,100 0 6,500 Rp - Rp - Rp - - 3
106 Refina Garam 3000 16 48,000 0 3500 Rp - Rp - Rp - - 16
107 Hatari malkist 6350 2 12,700 0 7,000 Rp - Rp - Rp - - 2
108 Sunco 1L 19000 10 190,000 0 20000 Rp - Rp - Rp - - 10
109 INL minyak goreng 13750 22 302,500 7 14,500 Rp 101,500 Rp 5,250 Rp 4,725 525 15
110 Gulaku 17000 10 170,000 4 18,000 Rp 72,000 Rp 4,000 Rp 3,600 400 6
111 Terigu segitiga 11400 12 136,800 0 13,000 Rp - Rp - Rp - - 12
112 Garam cap bintang 2100 16 33,600 6 2,500 Rp 15,000 Rp 2,400 Rp 2,160 240 10
113 Bango 200ml 9600 5 48,000 0 10,000 Rp - Rp - Rp - - 5
114 Totole kaldu jamur 5500 11 60,500 6 6,500 Rp 39,000 Rp 6,000 Rp 5,400 600 5
115 ABC Sambal extra 2650 12 31,800 0 3,000 Rp - Rp - Rp - - 12
116 Indomie goreng 2900 40 116,000 10 3,500 Rp 35,000 Rp 6,000 Rp 5,400 600 30
117 Indomie soto 2750 40 110,000 0 3,000 Rp - Rp - Rp - - 40
118 Mie telur cap 3 ayam 4100 12 49,200 0 5,000 Rp - Rp - Rp - - 12
119 Sosro celup 5400 12 64,800 0 7000 Rp - Rp - Rp - - 12
120 Sariwangi 5300 6 31,800 0 7,000 Rp - Rp - Rp - - 6
121 Tongtji Jasmine 9300 6 55,800 1 11,000 Rp 11,000 Rp 1,700 Rp 1,530 170 5
122 Susu bendera coklat 12500 3 37,500 0 13,000 Rp - Rp - Rp - - 3
123 Susu bendera putih 12500 3 37,500 0 13,000 Rp - Rp - Rp - - 3
124 Rosebrand tepung ketan 10300 6 61,800 1 11,000 Rp 11,000 Rp 700 Rp 630 70 5
125 Tepung beras rosebrand 6750 6 40,500 0 8,000 Rp - Rp - Rp - - 6
126 Ladaku 850 36 30,600 0 1,000 Rp - Rp - Rp - - 36
127 Sabun lifeboy lemon 3650 12 43,800 0 4,000 Rp - Rp - Rp - - 12
128 Shinzui kirei 4500 8 36,000 0 5,000 Rp - Rp - Rp - - 8
129 Give bengkoang 2700 6 16,200 0 3,000 Rp - Rp - Rp - - 6
130 Rinso molto 850 36 30,600 0 1,000 Rp - Rp - Rp - - 36
131 Soklin liquid pink 750 70 52,500 14 1,000 Rp 14,000 Rp 3,500 Rp 3,150 350 56
132 Sunlight 2k 1650 19 31,350 5 2,000 Rp 10,000 Rp 1,750 Rp 1,575 175 14
Rp 664,500 Rp 78,250 Rp 70,425 Rp 7,825