Sales Data

Invoice Month Location

1
1
Surabaya
2
1
Jakarta
3
1
Bali
4
1
Surabaya
5
1
Jakarta
6
1
Bali
7
1
Surabaya
8
1
Jakarta
9
1
Bali
10
1
Surabaya
11
1
Jakarta
12
1
Bali
13
1
Surabaya
14
1
Jakarta
15
1
Bali
16
1
Surabaya
17
1
Jakarta
18
1
Bali
19
1
Surabaya
20
1
Jakarta
21
1
Bali
22
1
Surabaya
23
1
Jakarta
24
1
Bali
25
1
Surabaya
26
1
Jakarta
27
1
Bali
28
1
Surabaya
29
1
Jakarta
30
1
Bali
31
1
Surabaya
32
1
Jakarta
33
2
Bali
34
2
Surabaya
35
2
Jakarta
36
2
Bali
37
2
Surabaya
38
2
Jakarta
39
2
Bali
40
2
Surabaya
41
2
Jakarta
42
2
Bali
43
2
Surabaya
44
2
Jakarta
45
2
Bali

Partner
Komputindo
Laptopindo
Komputindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
Laptopindo

Item
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

Price
Amount
250.00
2.00
250.00
4.00
250.00
9.00
250.00
5.00
250.00
2.00
250.00
3.00
250.00
12.00
250.00
42.00
250.00
21.00
250.00
12.00
250.00
2.00
250.00
24.00
250.00
21.00
250.00
23.00
250.00
24.00
250.00
12.00
250.00
24.00
250.00
5.00
250.00
3.00
250.00
6.00
250.00
7.00
250.00
3.00
250.00
6.00
250.00
7.00
250.00
6.00
250.00
3.00
250.00
23.00
250.00
32.00
250.00
33.00
250.00
3.00
250.00
63.00
250.00
3.00
250.00
23.00
250.00
65.00
250.00
3.00
250.00
2.00
250.00
3.00
250.00
35.00
250.00
19.00
250.00
25.00
250.00
23.00
250.00
8.00
250.00
52.00
250.00
2.00
250.00
4.00

46
47
48
49
50
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

2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
Komputindo
Laptopindo
Laptopindo
Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

7.00
8.00
4.00
32.00
22.00
16.00
16.00
19.00
24.00
21.00
22.00
24.00
25.00
21.00
51.00
11.00
16.00
16.00
7.00
2.00
4.00
7.00
32.00
33.00
63.00
6.00
8.00
55.00
3.00
32.00
34.00
35.00
9.00
5.00
2.00
3.00
12.00
42.00
21.00
12.00
2.00
24.00
21.00
23.00
24.00
12.00
24.00
5.00

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

2
2
2
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

3.00
6.00
7.00
3.00
6.00
7.00
6.00
3.00
9.00
5.00
2.00
3.00
12.00
42.00
21.00
12.00
2.00
24.00
21.00
23.00
24.00
12.00
24.00
5.00
3.00
6.00
7.00
3.00
6.00
7.00
6.00
3.00
23.00
32.00
33.00
3.00
63.00
3.00
23.00
65.00
3.00
2.00
3.00
35.00
19.00
25.00
23.00
8.00

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

3
3
3
3
3
3
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

52.00
2.00
4.00
7.00
8.00
4.00
32.00
22.00
16.00
16.00
19.00
24.00
21.00
22.00
24.00
25.00
21.00
51.00
11.00
16.00
16.00
7.00
2.00
9.00
5.00
2.00
3.00
12.00
42.00
21.00
12.00
2.00
24.00
21.00
23.00
24.00
12.00
24.00
5.00
3.00
6.00
7.00
3.00
6.00
7.00
6.00
3.00
23.00

190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237

5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5
5

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

32.00
33.00
3.00
63.00
3.00
23.00
65.00
3.00
2.00
3.00
35.00
19.00
25.00
23.00
8.00
52.00
2.00
4.00
7.00
8.00
4.00
32.00
22.00
16.00
16.00
19.00
24.00
21.00
22.00
24.00
25.00
21.00
51.00
11.00
16.00
16.00
9.00
5.00
2.00
3.00
12.00
42.00
21.00
12.00
2.00
24.00
21.00
23.00

238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285

5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
Laptopindo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

24.00
12.00
24.00
5.00
3.00
6.00
7.00
3.00
6.00
7.00
6.00
3.00
23.00
32.00
33.00
3.00
63.00
3.00
23.00
65.00
3.00
2.00
3.00
35.00
19.00
25.00
23.00
8.00
52.00
2.00
4.00
7.00
8.00
4.00
32.00
22.00
16.00
16.00
19.00
24.00
21.00
22.00
24.00
25.00
21.00
51.00
11.00
16.00

286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333

6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
7
7
7
7
7
7
7

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
Laptopindo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

16.00
7.00
2.00
4.00
7.00
32.00
33.00
63.00
6.00
8.00
55.00
3.00
32.00
34.00
35.00
42.00
21.00
12.00
2.00
24.00
21.00
23.00
24.00
12.00
24.00
5.00
3.00
6.00
7.00
3.00
6.00
7.00
6.00
3.00
23.00
32.00
33.00
3.00
63.00
3.00
23.00
65.00
3.00
2.00
3.00
35.00
19.00
25.00

334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381

7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
7
8
8
8

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

23.00
8.00
52.00
2.00
4.00
7.00
8.00
4.00
32.00
22.00
16.00
16.00
19.00
24.00
21.00
22.00
24.00
25.00
21.00
51.00
11.00
16.00
16.00
7.00
2.00
4.00
7.00
32.00
33.00
23.00
65.00
3.00
2.00
3.00
35.00
19.00
25.00
23.00
8.00
52.00
2.00
4.00
7.00
8.00
4.00
32.00
22.00
16.00

382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429

8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
9
9
9
9
9
9
9
9

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
PC Indo
Laptopindo
PC Indo
Komputindo
Laptopindo
Komputindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

16.00
19.00
24.00
21.00
22.00
24.00
25.00
21.00
51.00
11.00
16.00
16.00
7.00
2.00
24.00
21.00
23.00
24.00
12.00
24.00
5.00
3.00
6.00
7.00
3.00
6.00
7.00
6.00
3.00
23.00
32.00
33.00
3.00
63.00
3.00
23.00
65.00
3.00
2.00
3.00
35.00
19.00
25.00
23.00
8.00
52.00
2.00
4.00

430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477

9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
9
10
10
10
10
10
10
10
10
10
11
11
11
11
11
11
11
11
11
11
11
11
11
11
12
12
12
12
12
12
12

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

PC Indo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
Laptopindo
Laptopindo
PC Indo
Komputindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
PC Indo
Laptopindo
PC Indo
Laptopindo
Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
Laptopindo
Komputindo
Laptopindo
Laptopindo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

7.00
8.00
4.00
32.00
22.00
16.00
16.00
19.00
24.00
21.00
22.00
24.00
25.00
21.00
51.00
11.00
24.00
21.00
23.00
24.00
12.00
24.00
5.00
3.00
6.00
7.00
3.00
6.00
7.00
6.00
3.00
23.00
32.00
33.00
3.00
63.00
3.00
23.00
65.00
3.00
2.00
3.00
35.00
19.00
25.00
23.00
8.00
52.00

478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507

12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12
12

Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali
Surabaya
Jakarta
Bali

PC Indo
PC Indo
Komputindo
Laptopindo
Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
PC Indo
Laptopindo
Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
Laptopindo
PC Indo
Komputindo
Laptopindo
Komputindo
Laptopindo
Laptopindo
PC Indo
PC Indo
Komputindo
PC Indo

Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office
Office

2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010
2010

250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00
250.00

2.00
4.00
7.00
8.00
4.00
32.00
22.00
16.00
16.00
19.00
24.00
21.00
22.00
24.00
25.00
21.00
51.00
11.00
16.00
16.00
7.00
2.00
4.00
7.00
32.00
11.00
35.00
22.00
1.00
24.00

Discount Total
25.00
450.00
31.25
875.00
37.50 1912.50
31.25 1093.75
25.00
450.00
31.25
656.25
37.50 2550.00
37.50 8925.00
37.50 4462.50
37.50 2550.00
25.00
450.00
37.50 5100.00
37.50 4462.50
37.50 4887.50
37.50 5100.00
37.50 2550.00
37.50 5100.00
31.25 1093.75
31.25
656.25
31.25 1312.50
31.25 1531.25
31.25
656.25
31.25 1312.50
31.25 1531.25
31.25 1312.50
31.25
656.25
37.50 4887.50
37.50 6800.00
37.50 7012.50
31.25
656.25
37.50 13387.50
31.25
656.25
37.50 4887.50
37.50 13812.50
31.25
656.25
25.00
450.00
31.25
656.25
37.50 7437.50
37.50 4037.50
37.50 5312.50
37.50 4887.50
37.50 1700.00
37.50 11050.00
25.00
450.00
31.25
875.00

MARKET
Jakarta
Surabaya
Bali

Yearly SaleS
$ 596,225.00
$ 692,681.25
$ 612,393.75

Month
1
2
3
4
5
6
7
8
9
10
11
12

Market
Jakarta
Jakarta
Jakarta
Jakarta
Jakarta
Jakarta
Jakarta
Jakarta
Jakarta
Jakarta
Jakarta
Jakarta

Amount
31637.5
74162.5
47862.5
21700
81006.25
141443.75
58793.75
43293.75
37425
7725
12412.5
38762.5

31.25 1531.25
37.50 1700.00
31.25
875.00
37.50 6800.00
37.50 4675.00
37.50 3400.00
37.50 3400.00
37.50 4037.50
37.50 5100.00
37.50 4462.50
37.50 4675.00
37.50 5100.00
37.50 5312.50
37.50 4462.50
37.50 10837.50
37.50 2337.50
37.50 3400.00
37.50 3400.00
31.25 1531.25
25.00
450.00
31.25
875.00
31.25 1531.25
37.50 6800.00
37.50 7012.50
37.50 13387.50
31.25 1312.50
37.50 1700.00
37.50 11687.50
31.25
656.25
37.50 6800.00
37.50 7225.00
37.50 7437.50
37.50 1912.50
31.25 1093.75
25.00
450.00
31.25
656.25
37.50 2550.00
37.50 8925.00
37.50 4462.50
37.50 2550.00
25.00
450.00
37.50 5100.00
37.50 4462.50
37.50 4887.50
37.50 5100.00
37.50 2550.00
37.50 5100.00
31.25 1093.75

31.25
656.25
31.25 1312.50
31.25 1531.25
31.25
656.25
31.25 1312.50
31.25 1531.25
31.25 1312.50
31.25
656.25
37.50 1912.50
31.25 1093.75
25.00
450.00
31.25
656.25
37.50 2550.00
37.50 8925.00
37.50 4462.50
37.50 2550.00
25.00
450.00
37.50 5100.00
37.50 4462.50
37.50 4887.50
37.50 5100.00
37.50 2550.00
37.50 5100.00
31.25 1093.75
31.25
656.25
31.25 1312.50
31.25 1531.25
31.25
656.25
31.25 1312.50
31.25 1531.25
31.25 1312.50
31.25
656.25
37.50 4887.50
37.50 6800.00
37.50 7012.50
31.25
656.25
37.50 13387.50
31.25
656.25
37.50 4887.50
37.50 13812.50
31.25
656.25
25.00
450.00
31.25
656.25
37.50 7437.50
37.50 4037.50
37.50 5312.50
37.50 4887.50
37.50 1700.00

37.50 11050.00
25.00
450.00
31.25
875.00
31.25 1531.25
37.50 1700.00
31.25
875.00
37.50 6800.00
37.50 4675.00
37.50 3400.00
37.50 3400.00
37.50 4037.50
37.50 5100.00
37.50 4462.50
37.50 4675.00
37.50 5100.00
37.50 5312.50
37.50 4462.50
37.50 10837.50
37.50 2337.50
37.50 3400.00
37.50 3400.00
31.25 1531.25
25.00
450.00
37.50 1912.50
31.25 1093.75
25.00
450.00
31.25
656.25
37.50 2550.00
37.50 8925.00
37.50 4462.50
37.50 2550.00
25.00
450.00
37.50 5100.00
37.50 4462.50
37.50 4887.50
37.50 5100.00
37.50 2550.00
37.50 5100.00
31.25 1093.75
31.25
656.25
31.25 1312.50
31.25 1531.25
31.25
656.25
31.25 1312.50
31.25 1531.25
31.25 1312.50
31.25
656.25
37.50 4887.50

37.50
37.50
31.25
37.50
31.25
37.50
37.50
31.25
25.00
31.25
37.50
37.50
37.50
37.50
37.50
37.50
25.00
31.25
31.25
37.50
31.25
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
31.25
25.00
31.25
37.50
37.50
37.50
37.50
25.00
37.50
37.50
37.50

6800.00
7012.50
656.25
13387.50
656.25
4887.50
13812.50
656.25
450.00
656.25
7437.50
4037.50
5312.50
4887.50
1700.00
11050.00
450.00
875.00
1531.25
1700.00
875.00
6800.00
4675.00
3400.00
3400.00
4037.50
5100.00
4462.50
4675.00
5100.00
5312.50
4462.50
10837.50
2337.50
3400.00
3400.00
1912.50
1093.75
450.00
656.25
2550.00
8925.00
4462.50
2550.00
450.00
5100.00
4462.50
4887.50

37.50
37.50
37.50
31.25
31.25
31.25
31.25
31.25
31.25
31.25
31.25
31.25
37.50
37.50
37.50
31.25
37.50
31.25
37.50
37.50
31.25
25.00
31.25
37.50
37.50
37.50
37.50
37.50
37.50
25.00
31.25
31.25
37.50
31.25
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50

5100.00
2550.00
5100.00
1093.75
656.25
1312.50
1531.25
656.25
1312.50
1531.25
1312.50
656.25
4887.50
6800.00
7012.50
656.25
13387.50
656.25
4887.50
13812.50
656.25
450.00
656.25
7437.50
4037.50
5312.50
4887.50
1700.00
11050.00
450.00
875.00
1531.25
1700.00
875.00
6800.00
4675.00
3400.00
3400.00
4037.50
5100.00
4462.50
4675.00
5100.00
5312.50
4462.50
10837.50
2337.50
3400.00

37.50
31.25
25.00
31.25
31.25
37.50
37.50
37.50
31.25
37.50
37.50
31.25
37.50
37.50
37.50
37.50
37.50
37.50
25.00
37.50
37.50
37.50
37.50
37.50
37.50
31.25
31.25
31.25
31.25
31.25
31.25
31.25
31.25
31.25
37.50
37.50
37.50
31.25
37.50
31.25
37.50
37.50
31.25
25.00
31.25
37.50
37.50
37.50

3400.00
1531.25
450.00
875.00
1531.25
6800.00
7012.50
13387.50
1312.50
1700.00
11687.50
656.25
6800.00
7225.00
7437.50
8925.00
4462.50
2550.00
450.00
5100.00
4462.50
4887.50
5100.00
2550.00
5100.00
1093.75
656.25
1312.50
1531.25
656.25
1312.50
1531.25
1312.50
656.25
4887.50
6800.00
7012.50
656.25
13387.50
656.25
4887.50
13812.50
656.25
450.00
656.25
7437.50
4037.50
5312.50

37.50
37.50
37.50
25.00
31.25
31.25
37.50
31.25
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
31.25
25.00
31.25
31.25
37.50
37.50
37.50
37.50
31.25
25.00
31.25
37.50
37.50
37.50
37.50
37.50
37.50
25.00
31.25
31.25
37.50
31.25
37.50
37.50
37.50

4887.50
1700.00
11050.00
450.00
875.00
1531.25
1700.00
875.00
6800.00
4675.00
3400.00
3400.00
4037.50
5100.00
4462.50
4675.00
5100.00
5312.50
4462.50
10837.50
2337.50
3400.00
3400.00
1531.25
450.00
875.00
1531.25
6800.00
7012.50
4887.50
13812.50
656.25
450.00
656.25
7437.50
4037.50
5312.50
4887.50
1700.00
11050.00
450.00
875.00
1531.25
1700.00
875.00
6800.00
4675.00
3400.00

37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
31.25
25.00
37.50
37.50
37.50
37.50
37.50
37.50
31.25
31.25
31.25
31.25
31.25
31.25
31.25
31.25
31.25
37.50
37.50
37.50
31.25
37.50
31.25
37.50
37.50
31.25
25.00
31.25
37.50
37.50
37.50
37.50
37.50
37.50
25.00
31.25

3400.00
4037.50
5100.00
4462.50
4675.00
5100.00
5312.50
4462.50
10837.50
2337.50
3400.00
3400.00
1531.25
450.00
5100.00
4462.50
4887.50
5100.00
2550.00
5100.00
1093.75
656.25
1312.50
1531.25
656.25
1312.50
1531.25
1312.50
656.25
4887.50
6800.00
7012.50
656.25
13387.50
656.25
4887.50
13812.50
656.25
450.00
656.25
7437.50
4037.50
5312.50
4887.50
1700.00
11050.00
450.00
875.00

31.25
37.50
31.25
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
31.25
31.25
31.25
31.25
31.25
31.25
31.25
31.25
31.25
37.50
37.50
37.50
31.25
37.50
31.25
37.50
37.50
31.25
25.00
31.25
37.50
37.50
37.50
37.50
37.50
37.50

1531.25
1700.00
875.00
6800.00
4675.00
3400.00
3400.00
4037.50
5100.00
4462.50
4675.00
5100.00
5312.50
4462.50
10837.50
2337.50
5100.00
4462.50
4887.50
5100.00
2550.00
5100.00
1093.75
656.25
1312.50
1531.25
656.25
1312.50
1531.25
1312.50
656.25
4887.50
6800.00
7012.50
656.25
13387.50
656.25
4887.50
13812.50
656.25
450.00
656.25
7437.50
4037.50
5312.50
4887.50
1700.00
11050.00

25.00
450.00
31.25
875.00
31.25 1531.25
37.50 1700.00
31.25
875.00
37.50 6800.00
37.50 4675.00
37.50 3400.00
37.50 3400.00
37.50 4037.50
37.50 5100.00
37.50 4462.50
37.50 4675.00
37.50 5100.00
37.50 5312.50
37.50 4462.50
37.50 10837.50
37.50 2337.50
37.50 3400.00
37.50 3400.00
31.25 1531.25
25.00
450.00
31.25
875.00
31.25 1531.25
37.50 6800.00
37.50 2337.50
37.50 7437.50
37.50 4675.00
25.00
225.00
37.50 5100.00

Month

Market
1 Surabaya
2 Surabaya
3 Surabaya
4 Surabaya
5 Surabaya
6 Surabaya
7 Surabaya
8 Surabaya
9 Surabaya
10 Surabaya
11 Surabaya
12 Surabaya

Amount

Ave Branch Cost Per Month

Salaries
Commission
Rental
Utilities
Shipping
COGS
Operations

Commission
Month
January
February
March
April
May
June
July
August
September
October
November
December

Jakarta
Surabaya
Bali
50,000,000
39,000,000
6,000,000
3,000,000

2,500,000
3,000,000

12,000,000

11,000,000

2%
COGS per unit
Shipping per unit
175
1.5
167
1.25
162
1.25
173
1.35
178
1.45
179
1.5
172
1.55
167
1.65
165
1.65
163
1.6
162
1.7
158
1.8

41,000,000
5,600,000
###

13,000,000