Asna Store

Modal Awal Rp 600,000

Beli Bahan Plisket 12pcs @ 35.000 Rp 420,000
Beli Bahan Bergo 6pcs @ 25.000 Rp 150,000
Beli Bahan Basic 6pcs @ 25.000 Rp 150,000
Ongkir Bandung - Ciamis Rp 27,000
Ongkir Ciamis - Pwk Rp 27,000
Beli Bahan Plisket 3pcs @ 35.000 Rp 105,000
Beli Bahan Bergo 3pcs @ 25.000 Rp 75,000
Beli Bahan Basic 4pcs @ 25.000 Rp 100,000
Ongkir Bandung - Ciamis Rp 16,000
Beli Bahan Plisket 12pcs @ 35.000 Rp 420,000
Beli Bahan Bergo 9pcs @ 25.000 Rp 225,000
Beli Bahan Basic 4pcs @ 25.000 Rp 100,000
Ongkir Bandung - Ciamis Rp 48,000
Ongkir Ciamis - Pwk Rp 18,000
Ongkir Ciamis - Pwk Rp 48,000
Pouch 110 @1.200 Rp 132,000
Stiker & Hang Tag Rp 73,000
Beli Bahan Plisket 4pcs @ 35.000 Rp 140,000
Beli Bahan Bergo 7pcs @ 25.000 Rp 175,000
Ongkir Bandung - Purwakarta Rp 24,000
Beli Bahan Plisket 12pcs @ 35.000 Rp 420,000
Beli Bahan Bergo 3pcs @ 25.000 Rp 75,000
Beli Bahan Plisket 10pcs @ 35.000 Rp 350,000
Beli Bahan Bergo 5pcs @ 25.000 Rp 125,000
Ongkir Bandung - Purwakarta Rp 8,000
Beli Bahan Plisket 5pcs @ 35.000 Rp 175,000
Beli Bahan Bergo 3pcs @ 25.000 Rp 75,000
Ongkir Bandung - Purwakarta Rp 12,000
Beli Bahan Plisket 26pcs @ 35.000 Rp 910,000
Beli Bahan Bergo 1pcs @ 25.000 Rp 25,000
Ongkir Bandung - Purwakarta Rp 24,000
Beli Bahan Plisket 8pcs @ 35.000 Rp 280,000
Beli Bahan Bergo 16pcs @ 25.000 Rp 400,000
Beli Bahan Square 3pcs @35.000 Rp 105,000
Ongkir Bandung - Purwakarta Rp 36,000
Beli Bahan Plisket 23pcs @ 35.000 Rp 805,000
Beli Bahan Bergo 4pcs @ 25.000 Rp 100,000
Ongkir Bandung - Purwakarta Rp 30,000
Kerudung Bu Dewi Rp 100,000
Beli Bahan Plisket 17pcs @ 35.000 Rp 595,000
Beli Bahan Bergo 3pcs @ 25.000 Rp 75,000
Beli Bahan Pastan 1pcs @ 35.000 Rp 35,000
Beli Bahan Basic 21pcs @ 25.000 Rp 525,000
Ongkir Bandung - Purwakarta Rp 42,000
Beli Bahan Bergo ukr 65cm 18pcs @ 28.000 Rp 504,000
Inner Rajut 8pcs @ 10.000 Rp 80,000
Ongkir Bandung - Purwakarta Rp 32,000
Beli Bahan Plisket 15pcs @ 35.000 Rp 525,000
Beli Bahan Basic 1pcs @ 25.000 Rp 25,000
Ongkir Bandung - Purwakarta Rp 24,000

Jumlah Rp 8,990,000
Total Rp 8,390,000
Plisket Bergo Square Basic Inner Rajut
12 6

3 3

12 9

4 7

12 3

10 5

5 3

26 1

8 16 3

23 4
17 3 1 21

8
18

15 1

147 78 4 36 8
 Orderan Asna Store
Plisket Bergo
Orderan 1 Yulis Plisket 3psc Rp 135,000.00 3
Orderan 2 Bu Ai Bergo 3psc Rp 100,000.00 3
Orderan 3 Ita Bergo1pcs Rp 40,000.00 1
Orderan 4 Utari Plisket 1pcs Rp 50,000.00 1
Orderan 5 Denisa Bergo 3pcs Rp 100,000.00 3
Orderan 6 Rini Bergo 2pcs Rp 80,000.00 2
Orderan 7 Wina Plisket 3pcs Rp 135,000.00 3
Orderan 8 Wina Plisket 3pcs Rp 135,000.00 3
Orderan 9 Rezha Plisket 3pcs Rp 135,000.00 3
Orderan 10 Wina Plisket 1pcs Rp 50,000.00 1
Orderan 11 Kusen Bergo 3pcs Rp 100,000.00 3
Orderan 12 Vina Paket 1 Rp 90,000.00 1 1
Orderan 13 Kusen Plisket 1pcs Rp 50,000.00 1
Orderan 14 Gyan Plisket 1pcs Rp 50,000.00 1
Orderan 15 Nurma Bergo 3pcs Rp 100,000.00 3
Orderan 16 Adel Paket 1 Rp 95,000.00 1 1
Orderan 17 Wina Bergo 3pcs Rp 100,000.00 3
Orderan 18 Wina Plisket 1pcs Rp 50,000.00 1
Orderan 19 Indah Bergo 1pcs Rp 40,000.00 1
Orderan 20 Th Dede Plisket 1pcs Rp 50,000.00 1
Orderan 21 Rolita Bergo 1pcs Rp 40,000.00 1
Orderan 22 Ayu Paket 1 Rp 90,000.00 2
Orderan 23 Edita Bergo 2pcs Rp 80,000.00 2
Orderan 24 Dewi Bergo 3pcs Rp 100,000.00 3
Orderan 25 Nadia Plisket 3pcs Rp 135,000.00 3
Orderan 26 Wina Plisket 3pcs Rp 135,000.00 3
Orderan 27 Wina Plisket 1pcs Rp 50,000.00 1
Orderan 28 Indah Plisket 3pcs Rp 135,000.00 3
Orderan 29 Rezha Plisket 1pcs Rp 50,000.00 1
Orderan 30 Wina Bergo 3pcs Rp 100,000.00 3
Orderan 31 Indah Plisket 1pcs Rp 50,000.00 1
Orderan 32 Rezha Plisket 1pcs Rp 50,000.00 1
Orderan 33 Nopi Plisket 1pcs Rp 50,000.00 1
Orderan 34 April Plisket 3pcs Rp 100,000.00 3
Orderan 35 Wina Bergo 3pcs Rp 100,000.00 3
Orderan 36 Wina Bergo 1pcs Rp 40,000.00 1
Orderan 37 Wina Paket 1 Rp 90,000.00 1 1
Orderan 38 Ba Laila Plisket 1pcs Rp 50,000.00 1
Orderan 39 Adel Plisket 3pcs Rp 135,000.00 3
Orderan 40 Indah Plisket 1pcs Rp 50,000.00 1
Orderan 41 Nopiana Plisket 3pcs Rp 135,000.00 3
Orderan 42 Nopiana Plisket 1pcs Rp 50,000.00 1
Orderan 43 Nopiana Bergo 3Pcs Rp 100,000.00 3
Orderan 44 April Plisket 3pcs Rp 135,000.00 3
Orderan 45 April Plisket 3pcs Rp 135,000.00 3
Orderan 46 Indah Plisket 3pcs Rp 135,000.00 3
Orderan 47 Desri Plisket 3pcs Rp 135,000.00 3
Orderan 48 Oca Plisket & Bergo 1pcs Rp 90,000.00 1 1
Orderan 49 Wina Plisket 3pcs Rp 135,000.00 3
Orderan 50 Wina Plisket 1pcs Rp 50,000.00 1
Orderan 51 Mba Nita Plisket 3pcs Rp 135,000.00 3
Orderan 52 Ba Laila Plisket 1pcs Rp 50,000.00 1
Orderan 53 Desri Plisket 1pcs Rp 50,000.00 1
Orderan 54 Hani Bergo 1pcs Rp 40,000.00 1
Orderan 55 Adel Plisket 3pcs Rp 135,000.00 3
Orderan 56 Bu Endang Plisket 3pcs Rp 135,000.00 3
Orderan 57 Puspita Plisket 3pcs Rp 135,000.00 3
Orderan 58 Sintia Plisket 1pcs Rp 50,000.00 1
Orderan 59 Indah Plisket 3pcs Rp 135,000.00 3
Orderan 60 Indah Plisket 2pcs Rp 100,000.00 2
Orderan 61 Indah Plisket 3pcs Rp 135,000.00 3
Orderan 62 Indah Plisket 3Pcs Rp 135,000.00 3
Orderan 63 Kuya Bergo 3pcs Rp 100,000.00 3
Orderan 64 Edita Square 3pcs Rp 145,000.00
Orderan 65 Edita Bergo 3pcs Rp 100,000.00 3
Orderan 66 April Bergo 3Pcs Rp 100,000.00 3
Orderan 67 Hani Bergo 3pcs Rp 100,000.00 3
Orderan 68 Wina Plisket 2pcs Rp 100,000.00 2
Orderan 69 Ayu Plisket 1pcs Rp 50,000.00 1
Orderan 70 Kusen Plisket 2pcs Rp 100,000.00 2
Orderan 71 Rolita Plisket 2pcs Rp 100,000.00 2
Orderan 72 Wina Plisket 1pcs Rp 50,000.00 1
Orderan 73 Desri Plisket 1pcs Rp 50,000.00 1
Orderan 74 Tria Plisket 1pcs Rp 50,000.00 1
Orderan 75 Bu Dewi Bergo 3pcs 3
Orderan 76 Rita Plisket 1pcs Rp 50,000.00 1
Orderan 77 Hapsoh Plisket 1pcs Rp 50,000.00 1
Orderan 78 Munika Plisket 1pcs Rp 50,000.00 1
Orderan 79 Denisa Plisket 5pcs Rp 230,000.00 5
Orderan 80 Wina Plisket 2pcs Rp 100,000.00 2
Orderan 81 Utari Plisket 1pcs Rp 50,000.00 1
Orderan 82 Saras Plisket 1pcs Rp 50,000.00 1
Orderan 83 Saras Basic 1pcs Rp 45,000.00
Orderan 84 Yuki Basic 3pcs Rp 120,000.00
Orderan 85 Wina Basic 2pcs Rp 90,000.00
Orderan 86 Indah Basic 1pcs Rp 45,000.00
Orderan 87 Rita Basic 1pcs Rp 45,000.00
Orderan 88 Tria Basic 1pcs Rp 45,000.00
Orderan 89 Th Uni 3pcs Rp 120,000.00
Orderan 90 Denisa Basic 1pcs Rp 45,000.00
Orderan 91 Yuli Basic 2pcs Rp 90,000.00
Orderan 92 Rini Plisket 3pcs Rp 135,000.00 3
Orderan 93 Wina Bergo 3pcs Rp 100,000.00 2
Orderan 94 Wina Basic 2pcs Rp 85,000.00
Orderan 95 Wina Basic 1pcs Rp 45,000.00
Orderan 96 Wina Plisket 4pcs Rp 200,000.00 4
Orderan 97 Kuya Pastan 1pcs Rp 55,000.00
Orderan 98 Indah Plisket 2pcs Rp 100,000.00 2
Orderan 99 Indah Plisket 3pcs Rp 135,000.00 3
Orderan 100 Oca Basic 3pcs Rp 120,000.00
Orderan 101 Desri Plisket 1pcs Rp 50,000.00 1
Orderan 102 Denisa Basic 2pcs Rp 85,000.00
Orderan 103 Rita Plisket 2pcs Rp 100,000.00 2
Orderan 104 Tanti Plisket 3pcs Rp 135,000.00 2
Orderan 105 Sintia Basic 1pcs Rp 45,000.00
Orderan 106 Indah Bergo 2pcs Rp 80,000.00 2
Orderan 107 Desri Plisket 3pcs Rp 135,000.00 3
Orderan 108 Nopiana Basic 2pcs Rp 85,000.00
Orderan 109 Edita Basic 1pcs Rp 45,000.00
Orderan 110 Nopiana Inner 1pcs Rp 15,000.00
Orderan 111 Eci Plisket 1pcs Rp 50,000.00 1
Orderan 112 Wina Bergo 3pcs Rp 100,000.00 3
Orderan 113 Wina Bergo 3pcs Rp 100,000.00 3
Orderan 114 Wina Bergo 3pcs Rp 100,000.00 3
Orderan 115 Wina Bergo 3pcs Rp 100,000.00 3
Orderan 116 Ega Plisket 1pcs Rp 50,000.00 1
Orderan 117 Tanti Plisket 1 Pcs Rp 50,000.00
Orderan 118 Rosa Rajut 2pcs Rp 25,000.00
Orderan 119 Nopiana Plisket 1pcs Rp 50,000.00 1
Orderan 120 Hani Plisket 3pcs Rp 135,000.00 3

Total Orderan Rp 10,430,000.00 138 73

Total Pengeluaran Rp 8,390,000.00 147 78
Rp 2,040,000.00 9 5
Yang belum bayar Rp -
Sisa Uang Rp 2,040,000.00

Nopiana 29
Rezha 42
indah 15
Wina 27
Ayu 2
Edita 4
119
Square Basic Inner Rajut
3
 3
2
1
1
1
3
1
2

2
1

2
1
1

4 26 3
4 36 8
0 10 5
 Asna Store
Kuya Nopiana
Harga Jual Laba Harga Jual
1 Rp 40,000.00 Rp 10,000.00 1 Rp 90,000.00
2 Rp 50,000.00 Rp 10,000.00 2 Rp 100,000.00
3 Rp 100,000.00 Rp 15,000.00 3 Rp 95,000.00
4 Rp 135,000.00 Rp 20,000.00 4 Rp 50,000.00
5 Rp 100,000.00 Rp 15,000.00 5 Rp 135,000.00
6 Rp 50,000.00 Rp 10,000.00 6 Rp 135,000.00
7 Rp 50,000.00 Rp 10,000.00 7 Rp 50,000.00
8 Rp 50,000.00 Rp 10,000.00 8 Rp 100,000.00
9 Rp 40,000.00 Rp 10,000.00 9 Rp 135,000.00
10 Rp 100,000.00 Rp 15,000.00 10 Rp 90,000.00
11 Rp 135,000.00 Rp 20,000.00 11 Rp 135,000.00
12 Rp 50,000.00 Rp 10,000.00 12 Rp 50,000.00
13 Rp 50,000.00 Rp 10,000.00 13 Rp 40,000.00
14 Rp 100,000.00 Rp 15,000.00 14 Rp 135,000.00
15 Rp 50,000.00 Rp 10,000.00 15 Rp 100,000.00
16 Rp 135,000.00 Rp 20,000.00 16 Rp 50,000.00
17 Rp 135,000.00 Rp 20,000.00 17 Rp 50,000.00
18 Rp 50,000.00 Rp 10,000.00 18 Rp 50,000.00
19 Rp 135,000.00 Rp 20,000.00 19 Rp 45,000.00
20 Rp 135,000.00 Rp 20,000.00 20 Rp 120,000.00
21 Rp 50,000.00 Rp 10,000.00 21 Rp 120,000.00
22 Rp 100,000.00 Rp 15,000.00 22 Rp 50,000.00
23 Rp 100,000.00 Rp 15,000.00 23 Rp 135,000.00
24 Rp 100,000.00 Rp 15,000.00 24 Rp 85,000.00
25 Rp 100,000.00 Rp 15,000.00 25 Rp 15,000.00
26 Rp 50,000.00 Rp 10,000.00 26 Rp 50,000.00
27 Rp 50,000.00 Rp 10,000.00 27 Rp 25,000.00
28 Rp 230,000.00 Rp 20,000.00 28 Rp 135,000.00
29 Rp 50,000.00 Rp 10,000.00 29 Rp 50,000.00
30 Rp 50,000.00 Rp 10,000.00 Rp 2,420,000.00
31 Rp 45,000.00 Rp 10,000.00
32 Rp 120,000.00 Rp 20,000.00
33 Rp 45,000.00 Rp 10,000.00
34 Rp 45,000.00 Rp 10,000.00
35 Rp 90,000.00 Rp 15,000.00 Indah
36 Rp 55,000.00 Rp 10,000.00 1 Rp 100,000.00
37 Rp 85,000.00 Rp 20,000.00 2 Rp 80,000.00
38 Rp 100,000.00 Rp 15,000.00 3 Rp 40,000.00
39 Rp 135,000.00 Rp 20,000.00 4 Rp 135,000.00
40 Rp 45,000.00 Rp 10,000.00 5 Rp 50,000.00
 41 Rp 50,000.00 Rp 10,000.00 6 Rp 50,000.00
42 Rp 50,000.00 Rp 10,000.00 7 Rp 135,000.00
Rp 3,435,000.00 Rp 570,000.00 8 Rp 135,000.00
9 Rp 100,000.00
10 Rp 135,000.00
11 Rp 135,000.00
Wina 12 Rp 45,000.00
Harga Jual Laba 13 Rp 100,000.00
1 Rp 135,000.00 Rp 20,000.00 14 Rp 135,000.00
2 Rp 135,000.00 Rp 20,000.00 15 Rp 80,000.00
3 Rp 135,000.00 Rp 20,000.00 Rp 1,455,000.00
4 Rp 50,000.00 Rp 10,000.00
5 Rp 100,000.00 Rp 15,000.00
6 Rp 50,000.00 Rp 10,000.00 Ayu
7 Rp 135,000.00 Rp 20,000.00 Harga Jual
8 Rp 50,000.00 Rp 10,000.00 1 Rp 90,000.00
9 Rp 100,000.00 Rp 15,000.00 2 Rp 50,000.00
10 Rp 100,000.00 Rp 15,000.00 140000
11 Rp 40,000.00 Rp 10,000.00
12 Rp 90,000.00 Rp 15,000.00 Edita
13 Rp 135,000.00 Rp 20,000.00 Harga Jual
14 Rp 50,000.00 Rp 10,000.00 1 Rp 80,000.00
15 Rp 100,000.00 Rp 15,000.00 2 Rp 145,000.00
16 Rp 50,000.00 Rp 10,000.00 3 Rp 100,000.00
17 Rp 100,000.00 Rp 15,000.00 4 Rp 45,000.00
18 Rp 90,000.00 Rp 15,000.00 Rp 370,000.00
19 Rp 135,000.00 Rp 20,000.00
20 Rp 100,000.00 Rp 15,000.00
21 Rp 85,000.00 Rp 15,000.00
22 Rp 45,000.00 Rp 10,000.00
23 Rp 200,000.00 Rp 20,000.00
24 Rp 100,000.00 Rp 15,000.00
25 Rp 100,000.00 Rp 15,000.00
26 Rp 100,000.00 Rp 15,000.00
27 Rp 100,000.00 Rp 15,000.00
Rp 2,610,000.00 Rp 405,000.00

Total Laba = Rp 1,705,000.00

Sisa Kerudung
Plisket 9pcs@35.000 Rp 315,000.00
Basic 10pcs@25.000 Rp 250,000.00
Bergo 5pcs@25.000 Rp 125,000.00
Inner 5pcs@13.000 Rp 65,000.00
Rp 755,000.00
Nopiana
Laba
Rp 15,000.00
Rp 15,000.00
Rp 15,000.00
Rp 10,000.00
Rp 20,000.00
Rp 20,000.00
Rp 10,000.00
Rp 15,000.00
Rp 20,000.00
Rp 15,000.00
Rp 20,000.00
Rp 10,000.00
Rp 10,000.00
Rp 20,000.00
Rp 15,000.00
Rp 10,000.00
Rp 10,000.00
Rp 10,000.00
Rp 10,000.00
Rp 20,000.00
Rp 20,000.00
Rp 10,000.00
Rp 20,000.00
Rp 20,000.00
Rp 2,500.00
Rp 10,000.00
Rp 2,500.00
Rp 20,000.00
Rp 10,000.00
Rp 405,000.00

Indah
Rp 15,000.00
Rp 15,000.00
Rp 10,000.00
Rp 20,000.00
Rp 10,000.00
 Rp 10,000.00
Rp 20,000.00
Rp 20,000.00
Rp 15,000.00
Rp 20,000.00
Rp 20,000.00
Rp 10,000.00
Rp 15,000.00
Rp 20,000.00
Rp 15,000.00
Rp 235,000.00

Ayu
Laba
Rp 20,000.00
Rp 10,000.00
Rp 30,000.00

Edita
Laba
Rp 15,000.00
Rp 20,000.00
Rp 15,000.00
Rp 10,000.00
Rp 60,000.00