RAB

No Nama Barang Jumlah Satuan Modal Harga Jual

1 Baso Aci Geprek 30 pcs Rp 16,500 Rp 20,000
2 10
Baso Aci Geprek Tulang Rangu pcs Rp 20,000 Rp 25,000
3 Bacitul Ciboy 18 pcs Rp 17,500 Rp 25,000
4 Bolotot Baso 3 pcs Rp 17,500 Rp 25,000
5 Snack (manis&asin) 6 pcs Rp 15,000 Rp 20,000
6 Salad Buah 400ml 9 pcs Rp 15,000 Rp 22,000
7 Salad Buah 750ml 3 pcs Rp 28,000 Rp 35,000
Total
PENDAPATAN JIKA TARGET TERJUAL SEMUA SELAMA 14 HARI
Keuntungan
Rp 105,000
Rp 50,000
Rp 135,000
Rp 22,500
Rp 30,000
Rp 63,000
Rp 21,000
Rp 426,500
 PENDAPATAN JIKA TERJUAL SEMUA PER 14 HARI Rp 426,500
No Tanggal Nama Barang Jumlah Satuan
Baso Aci Geprek 10 pcs
Baso Aci Geprek Tulang Rangu 5 pcs
Bacitul Ciboy 5 pcs
1 7-Apr-21 Bolotot Baso 1 pcs
Snack (manis&asin) 2 pcs
Salad Buah 400ml 2 pcs
Salad Buah 750ml 1 pcs
Total
No Tanggal Nama Barang Jumlah Satuan
Baso Aci Geprek 10 pcs
Baso Aci Geprek Tulang Rangu 5 pcs
Bacitul Ciboy 3 pcs
2 11/4/2021 - 14/4/2021 Bolotot Baso 2 pcs
Snack (manis&asin) 2 pcs
Salad Buah 400ml 3 pcs
Salad Buah 750ml 1 pcs
Total
No Tanggal Nama Barang Jumlah Satuan
Baso Aci Geprek 10 pcs
Bacitul Ciboy 10 pcs
3 18/4/2021 - 21/4/2021 Snack (manis&asin) 2 pcs
Salad Buah 400ml 4 pcs
Salad Buah 750ml 1 pcs
Total

OPEN PO SETIAP HARI RABU & SENIN

COD SELASA & JUMAT/SABTU
MULAI OPEN PO TGL 7 APRIL
*KALAU BERHALANGAN COD, DIKIRIM PAKAI AHSAN EXPRESS ATAU PAXEL

KHUSUS BASO ACI CIMOL

SAMA BASO(Bisa dapet harga
reseller minimal pembelian 20pcs
boleh mix)
 Modal Harga Jual Keuntungan
Rp 16,500 Rp 20,000 Rp 35,000
Rp 20,000 Rp 25,000 Rp 25,000
Rp 17,500 Rp 25,000 Rp 37,500
Rp 17,500 Rp 25,000 Rp 7,500
Rp 15,000 Rp 20,000 Rp 10,000
Rp 15,000 Rp 22,000 Rp 14,000
Rp 28,000 Rp 35,000 Rp 7,000
Rp 458,000 Rp 136,000
Modal Harga Jual Keuntungan
Rp 16,500 Rp 20,000 Rp 35,000
Rp 20,000 Rp 25,000 Rp 25,000
Rp 17,500 Rp 25,000 Rp 22,500
Rp 17,500 Rp 25,000 Rp 15,000
Rp 15,000 Rp 20,000 Rp 10,000
Rp 15,000 Rp 22,000 Rp 21,000
Rp 28,000 Rp 35,000 Rp 7,000
Rp 455,500 Rp 135,500
Modal Harga Jual Keuntungan
Rp 16,500 Rp 20,000 Rp 35,000
Rp 17,500 Rp 25,000 Rp 75,000
Rp 15,000 Rp 20,000 Rp 10,000
Rp 15,000 Rp 22,000 Rp 28,000
Rp 28,000 Rp 35,000 Rp 7,000
Rp 458,000 Rp 155,000
 RAB mulai tanggal 7-21 april

no paket Jumlah harga jual keuntungan

1 siaga 1 15 Rp 15,000.00 Rp 225,000.00
2 siaga 2 11 Rp 30,000.00 Rp 330,000.00
3 siaga 3 8 Rp 40,000.00 Rp 320,000.00
Total Rp 875,000.00

RAB Harian

no Tanggal paket Jumlah harga jual

siaga 1 4 Rp 15,000.00
1 4/7/2021 - 10/7/2021 siaga 2 2 Rp 30,000.00
siaga 3 1 Rp 40,000.00
Total
no Tanggal paket Jumlah harga jual
siaga 1 8 Rp 15,000.00
5 4/11/2021 - 4/17/2021 siaga 2 5 Rp 30,000.00
siaga 3 5 Rp 40,000.00
Total
no Tanggal paket Jumlah harga jual
siaga 1 3 Rp 15,000.00
12 4/18/2021 - 4/21/2021 siaga 2 4 Rp 30,000.00
siaga 3 2 Rp 40,000.00
Total
Total
 keuntungan
Rp 60,000.00
Rp 60,000.00
Rp 40,000.00
Rp 160,000.00
keuntungan
Rp 120,000.00
Rp 150,000.00
Rp 200,000.00
Rp 470,000.00
keuntungan
Rp 45,000.00
Rp 120,000.00
Rp 80,000.00
Rp 245,000.00
Rp 875,000.00
 No Tanggal Nama Barang Jumlah
NETFLIX ANTIHOLD (SHARING) 2
NETFLIX ANTIHOLD (PRIVATE) 2
SPORTIFY PREMIUM (1 BULAN) 2
SPORTIFY PREMIUM (2 BULAN) 2
SPORTIFY PREMIUM (3 BULAN) 2
YOUTUBE PREMIUM (1 BULAN) 2
1 5 - 11 April 2021
YOUTUBE PREMIUM (4 BULAN) 2
GDRIVE UNLIMITED 2
VIU PREMIUM (1 TAHUN) 2
CANVA PRO (AKTIVASI) 2
CANVA PRO (PERPANJANG) 2
DISNEY HOTSTAR (1 BULAN) 2
Total
NETFLIX ANTIHOLD (SHARING) 2
NETFLIX ANTIHOLD (PRIVATE) 2
SPORTIFY PREMIUM (1 BULAN) 2
SPORTIFY PREMIUM (2 BULAN) 2
SPORTIFY PREMIUM (3 BULAN) 2
YOUTUBE PREMIUM (1 BULAN) 2
2 12 - 18 April 2021
YOUTUBE PREMIUM (4 BULAN) 2
GDRIVE UNLIMITED 2
VIU PREMIUM (1 TAHUN) 2
CANVA PRO (AKTIVASI) 2
CANVA PRO (PERPANJANG) 2
DISNEY HOTSTAR (1 BULAN) 2
Total
NETFLIX ANTIHOLD (SHARING) 1
NETFLIX ANTIHOLD (PRIVATE) 1
SPORTIFY PREMIUM (1 BULAN) 1
SPORTIFY PREMIUM (2 BULAN) 1
SPORTIFY PREMIUM (3 BULAN) 1
YOUTUBE PREMIUM (1 BULAN) 1
3 19 - 21 April 2021
YOUTUBE PREMIUM (4 BULAN) 1
GDRIVE UNLIMITED 1
VIU PREMIUM (1 TAHUN) 1
CANVA PRO (AKTIVASI) 1
CANVA PRO (PERPANJANG) 1
DISNEY HOTSTAR (1 BULAN) 1
Total
 Modal Harga Jual Keuntungan
Rp 25,000 Rp 30,000 Rp 10,000
Rp 110,000 Rp 125,000 Rp 30,000
Rp 5,000 Rp 10,000 Rp 10,000
Rp 13,000 Rp 18,000 Rp 10,000
Rp 20,000 Rp 25,000 Rp 10,000
Rp 5,000 Rp 10,000 Rp 10,000
Rp 25,000 Rp 30,000 Rp 10,000
Rp 30,000 Rp 35,000 Rp 10,000
Rp 25,000 Rp 30,000 Rp 10,000
Rp 5,000 Rp 10,000 Rp 10,000
Rp 10,000 Rp 15,000 Rp 10,000
Rp 20,000 Rp 25,000 Rp 10,000
Rp 480,000 Rp 130,000
Rp 25,000 Rp 30,000 Rp 10,000
Rp 110,000 Rp 125,000 Rp 30,000
Rp 5,000 Rp 10,000 Rp 10,000
Rp 13,000 Rp 18,000 Rp 10,000
Rp 20,000 Rp 25,000 Rp 10,000
Rp 5,000 Rp 10,000 Rp 10,000
Rp 25,000 Rp 30,000 Rp 10,000
Rp 30,000 Rp 35,000 Rp 10,000
Rp 25,000 Rp 30,000 Rp 10,000
Rp 5,000 Rp 10,000 Rp 10,000
Rp 10,000 Rp 15,000 Rp 10,000
Rp 20,000 Rp 25,000 Rp 10,000
Rp 480,000 Rp 130,000
Rp 25,000 Rp 30,000 Rp 5,000
Rp 110,000 Rp 125,000 Rp 15,000
Rp 5,000 Rp 10,000 Rp 5,000
Rp 13,000 Rp 18,000 Rp 5,000
Rp 20,000 Rp 25,000 Rp 5,000
Rp 5,000 Rp 10,000 Rp 5,000
Rp 25,000 Rp 30,000 Rp 5,000
Rp 30,000 Rp 35,000 Rp 5,000
Rp 25,000 Rp 30,000 Rp 5,000
Rp 5,000 Rp 10,000 Rp 5,000
Rp 10,000 Rp 15,000 Rp 5,000
Rp 20,000 Rp 25,000 Rp 5,000
Rp 240,000 Rp 65,000