MODAL PENJUALAN PERHITUNGAN BIAYA OPERASIONAL

Tanggal Order Nama Total Order Ongkir Jumlah Jumlah PCS BIAYA ONGKIR Rp314,000
01/07/2021 Stok Reseller Rp528,000 Rp44,000 Rp572,000 Rp48 MODAL PACKING Rp370,000
01/08/2021 Paket Staterkit Rp2,050,000 Rp80,000 Rp2,130,000 Rp225 MODAL TESTER Rp150,000
01/09/2021 Achieve Agustus Rp3,060,000 Rp115,000 Rp3,175,000 Rp340 Rp834,000
17/09/2021 Achieve September Rp1,780,000 Rp75,000 Rp1,855,000 Rp136 JUMLAH PCS Rp749
Rp314,000 Rp749 BIAYA PACKING PER/PCS Rp1,113
MODAL OPERASIONAL MODAL TESTER
Nomor Nama Barang Harga Nama Check Harga
1 Bubble Warp Rp29,000 Baccarat Keuntungan Staterkit
2 Polymailer Rp25,000 Bubble Gum Rp9,000 Total Harga Bulan Juli Rp1,835,000
3 Lakban Putih Rp15,000 Calumnia Rp9,000 Dijual Harga Agustus Rp2,050,000
4 Stiker Alamat Rp26,000 Cappuccino Rp9,000 Total Keuntungan Rp215,000
5 Box Rp35,000 Freesia Rp9,000
6 Rak Rp117,000 Fresh Baby Rp9,000 Kerugian Stok Reseller
7 Plastik Rp20,000 Grape Rp9,000 Harga 11rb per PCS Rp528,000
8 Lakban Fragile Rp19,000 Green Tea Rp9,000 Harga 9rb per PCS Rp432,000
9 Tape Cutter Rp18,500 Jasmine Rp9,000 Total Kerugian -Rp96,000
10 Nota Rp7,000 Kopi Bali Rp6,000
11 Bolpen Hi-Tech Rp23,000 Lavender Total Keuntungan Rp119,000
12 Lakban Putih Rp10,500 Lemon Rp9,000
13 Plastik Wrap Rp25,000 Lemon Grass Rp9,000
Total Rp370,000 Maligno Rp9,000
Maschio 212 Rp9,000
Melon
Ocean Fresh
Ophelie Rp9,000
Orange
Strawberry Rp9,000
Vanilla Rp9,000
Yervant Rp9,000
Total Rp150,000

PENGELUARAN
TANGGAL KEBUTUHAN TOTAL
08/08/2021 Packing Rp31,000
01/09/2021 Tas Plong Rp20,000
16/09/2021 Packing, Nota, Bolpen Rp68,000
Diambil Rp50,000
06/10/2021 Botol Tester Rp47,000
07/10/2021 Buat Rekening BCA Rp75,000
15/10/2021 Print Cara Pakai Rp80,000
16/10/2021 Box Rp50,000
17/10/2021 Biaya Admin Oktober Rp17,000
Kuota Orbit Rp8,000 Pending 150000
20/10/2021 Restok 1035000
Potong 50000
21/10/2021 Powder Rambut 100000
22/10/2021 Makan Siang 12000