Escolar Documentos
Profissional Documentos
Cultura Documentos
Kode
Nama Produk
Harga Jual
Harga Beli
Laba
Sal50
Sal100
Sal150
Sal200
Sal250
Sal300
Saldo 50 ribu
Saldo 100 ribu
Saldo 150 ribu
Saldo 200 ribu
Saldo 250 ribu
Saldo 300 ribu
50,000
100,000
150,000
200,000
250,000
300,000
50,000
100,000
150,000
200,000
250,000
300,000
0
0
0
0
0
0
T-Sel5
T-Sel10
T-Sel20
T-Sel25
T-Sel50
T-Sel100
Telkomsel 5 ribu
Telkomsel 10 ribu
Telkomsel 20 ribu
Telkomsel 25 ribu
Telkomsel 50 ribu
Telkomsel 100 ribu
7,000
12,000
22,000
27,000
52,000
100,000
5425
10325
20300
25100
49900
98150
1,575
1,675
1,700
1,900
2,100
1,850
I-Sat2
I-Sat5
I-Sat10
I-Sat25
I-Sat50
I-Sat100
Indosat 2 ribu
Indosat 5 ribu
Indosat 10 ribu
Indosat 25 ribu
Indosat 50 ribu
Indosat 100 ribu
7,000
12,000
22,000
27,000
52,000
100,000
5425
10325
20300
25100
49900
98150
1,575
1,675
1,700
1,900
2,100
1,850
AX1
AX2
AX5
AX10
AX20
AX25
AX50
AX100
Axis 1 ribu
Axis 2 ribu
Axis 5 ribu
Axis 10 ribu
Axis 20 ribu
Axis 25 ribu
Axis 50 ribu
Axis 100 ribu
2,000
3,000
6,000
11,000
21,000
26,000
51,000
101,000
1150
2150
5150
10150
20150
25150
50150
100150
850
850
850
850
850
850
850
850
XL1
XL5
XL10
XL25
XL50
XL100
XL 1 ribu
XL 5 ribu
XL 10 ribu
XL 25 ribu
XL 50 ribu
XL 100 ribu
2,000
7,000
12,000
27,000
52,000
101,000
1200
5425
10325
25100
49900
99250
800
1,575
1,675
1,900
2,100
1,750
T1
T2
T5
T10
T20
T30
T50
T100
Three 1 ribu
Three 2 ribu
Three 5 ribu
Three 10 ribu
Three 20 ribu
Three 30 ribu
Three 50 ribu
Three 100 ribu
2,000
3,000
6,000
11,000
21,000
31,000
51,000
100,000
1150
2100
5025
9900
19650
29400
48900
97650
850
900
975
1,100
1,350
1,600
2,100
2,350
F5
F10
F20
Flexi 5 ribu
Flexi 10 ribu
Flexi 20 ribu
6,000
11,000
21,000
4950
9750
19350
1,050
1,250
1,650
F25
F50
F100
Flexi 25 ribu
Flexi 50 ribu
Flexi 100 ribu
26,000
51,000
100,000
24650
48150
96150
1,350
2,850
3,850
E1
E5
E10
E15
E20
E25
E50
E100
Esia 1 ribu
Esia 5 ribu
Esia 10 ribu
Esia 15 ribu
Esia 20 ribu
Esia 25 ribu
Esia 50 ribu
Esia 100 ribu
2,000
6,000
11,000
16,000
21,000
26,000
51,000
100,000
1200
5300
10150
15050
19750
24600
48300
95350
800
700
850
950
1,250
1,400
2,700
4,650
SF5
SF10
SF20
SF25
SF50
SF100
Smartfren 5 ribu
Smartfren 10 ribu
Smartfren 20 ribu
Smartfren 25 ribu
Smartfren 50 ribu
Smartfren 100 ribu
6,000
11,000
21,000
26,000
51,000
100,000
5000
9850
19550
24400
48650
97150
1,000
1,150
1,450
1,600
2,350
2,850
C5
C10
C20
C50
C100
Ceria 5 ribu
Ceria 10 ribu
Ceria 20 ribu
Ceria 50 ribu
Ceria 100 ribu
6,000
11,000
21,000
51000
100000
5150
10050
20000
49150
93150
850
950
1,000
1,850
6,850
H5
H10
H20
H25
H50
H100
Hepi 5 ribu
Hepi 10 ribu
Hepi 20 ribu
Hepi 25 ribu
Hepi 50 ribu
Hepi 100 ribu
6000
11000
21000
26000
51000
100000
5000
9850
19550
24400
48650
97150
1,000
1,150
1,450
1,600
2,350
2,850
6000
11000
26000
5350
10350
24900
650
650
1,100
6000
11000
26000
5350
10350
24900
650
650
1,100
21000
26000
31000
51000
76000
101000
151000
201000
251000
501000
18850
23850
28850
48850
73850
98850
149150
200150
250150
500150
2,150
2,150
2,150
2,150
2,150
2,150
1,850
850
850
850
PLN20
PLN25
PLN30
PLN50
PLN75
PLN100
PLN150
PLN200
PLN250
PLN300
PLN 20 ribu
PLN 25 ribu
PLN 30 ribu
PLN 50 ribu
PLN 75 ribu
PLN 100 ribu
PLN 150 ribu
PLN 200 ribu
PLN 250 ribu
Mar-14
Jumlah
Ket
150,000 SUKSES
Penjualan Pulsa
Bulan
Mar-14
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
Tanggal
10 Mar 2014
10 Mar 2014
10 Mar 2014
10 Mar 2014
11 Mar 2014
11 Mar 2014
11 Mar 2014
11 Mar 2014
12 Mar 2014
12 Mar 2014
12 Mar 2014
13 Mar 2014
13 Mar 2014
13 Mar 2014
14 Mar 2014
14 Mar 2014
15 Mar 2014
15 Mar 2014
15 Mar 2014
15 Mar 2014
15 Mar 2014
16 Mar 2014
16 Mar 2014
16 Mar 2014
16 Mar 2014
17 Mar 2014
17 Mar 2014
18 Mar 2014
18 Mar 2014
19 Mar 2014
20 Mar 2014
21 Mar 2014
21 Mar 2014
21 Mar 2014
21 Mar 2014
21 Mar 2014
21 Mar 2014
21 Mar 2014
21 Mar 2014
21 Mar 2014
22 Mar 2014
22 Mar 2014
22 Mar 2014
Kode
T-Sel5
T-Sel5
T-Sel5
T-Sel5
T-Sel10
T-Sel5
T-Sel5
XL5
T-Sel5
T-Sel20
T-Sel10
T-Sel5
XL5
T-Sel5
T-Sel10
T-Sel5
T-Sel5
XL5
T-Sel5
T-Sel5
T-Sel5
T-Sel5
T-Sel10
T-Sel5
T-Sel5
T-Sel5
T-Sel5
T-Sel5
T-Sel10
T-Sel5
T-Sel5
XL5
T-Sel10
T-Sel10
T-Sel10
T-Sel5
XL10
XL10
XL10
T-Sel5
T-Sel5
T-Sel5
T-Sel10
Nama Produk
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 10 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
XL 5 ribu
Telkomsel 5 ribu
Telkomsel 20 ribu
Telkomsel 10 ribu
Telkomsel 5 ribu
XL 5 ribu
Telkomsel 5 ribu
Telkomsel 10 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
XL 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 10 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 10 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
XL 5 ribu
Telkomsel 10 ribu
Telkomsel 10 ribu
Telkomsel 10 ribu
Telkomsel 5 ribu
XL 10 ribu
XL 10 ribu
XL 10 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 5 ribu
Telkomsel 10 ribu
Nomor HP
IDA
IDA
MAMAQ
ADAN
IDA
ARIEF
SUKRIN
SELLY
MAMAQ
B UMI
IDA
IDA
SELLY
SUKRIN
B SUJAR
B NOUVAN
MAMAQ
WINDY
WINDY
ARIEF
M TRI
MAMAQ
NENE Q
M TRI
B IFHY
M TRI
AYU
MAMAQ
M IFHY
M TRI
MAMAQ
SELLY
N IFHY
M TENDRI
K IFHY
ANTO
B IFHY
B IFHY
B IFHY
MAMAQ
B IFHY
M TRI
RISDA
Laba
1,575
1,575
1,575
1,575
1,675
1,575
1,575
1,575
1,575
1,700
1,675
1,575
1,575
1,575
1,675
1,575
1,575
1,575
1,575
1,575
1,575
1,575
1,675
1,575
1,575
1,575
1,575
1,575
1,675
1,575
1,575
1,575
1,675
1,675
1,675
1,575
1,675
1,675
1,675
1,575
1,575
1,575
1,675
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
KET
SISA SALDO
LUNAS
147,825
tgl4000
142,400
LUNAS
136,975
LUNAS
131,550
121,225
LUNAS
115,800
LUNAS
110,375
LUNAS
104,950
LUNAS
99,525
LUNAS
79,225
68,900
63,475
LUNAS
58,050
52,625
LUNAS
242,300
LUNAS
236,875
LUNAS
231,450
LUNAS
226,025
220,600
LUNAS
215,175
LUNAS
209,750
LUNAS
204,325
LUNAS
194,000
LUNAS
188,575
183,150
LUNAS
177,725
172,300
166,875
156,550
LUNAS
151,125
145,700
140,275
LUNAS
129,950
LUNAS
119,625
LUNAS
109,300
103,875
93,450
83,025
72,600
67,175
61,750
56,325
LUNAS
46,000
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
SALDO 200.000
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
306,950
376000
35,625
150,000
185,625
Saldo Deposit akhir bulan Laporan
HPP
185,625
Laba rugi bulan Laporan
121,325
Jumlah Keuntungan dari tiap transaksi
69,050
Bonus
4,400
Keuntungan Total
194,775
(cukup isikan saldo deposit awal bulan laporan dan akhir bulan laporan, bisa diambil dari data
deposit di web report, cell yang berwarna tidak perlu diisi karena merupakan rumus)
Rekapitulasi
306,950
Total Penjualan Bulanan Asli
376,000
Total Penjualan Bulanan
69,050
Total Keuntungan Tiap Transaksi
Total Penjualan Per produk (isi kolom kode produk yang ingin di lihat rekapitulasinya)
Kode Produk
T-Sel5
Nama Produk
Telkomsel 5 ribu
Jumlah
182,000
Unit
26
CS ADAN CELL
Telp: 082345534444 ; 082196124888
CS ADAN CELL
45534444 ; 082196124888