e

Nama Barang

T
E
L E
K
O
M
S 5 gb 5 hari
jjjj E VoUCHER 2 GB

A
L
VOUCHER 2,5 GB

X
VOUCHER 3,5 GB

I SP 3GB
SP 3GB

S VOUCHER 3/ 5H

VOUCHER 6/ 15H

xl
sfren 4 gb
sfren unli

I
M
3
 2,5
Voucher 3 GB
sp

MODAL JUALAN Rp14,478,620

DI APLIKASI DIGITAL Rp48,838,000

uang cash 44,490,000

ORANG HUTANG Rp18,167,000

AKU PRIBADI PAKEK Rp2,500,000

total Rp128,473,620
STOK Harga Beli Harga
BARANG Jual

Rp41 21,600 Rp24,000

Rp50 9,900 Rp9,000

Rp103 10,700 Rp12,000

Rp42 18,600 Rp20,000

Rp0 12,000 Rp8,000

Rp4 10,400 Rp10,000

Rp154 8,480 Rp10,000

Rp12 20,000 Rp21,000

2 33800
5 10000
1 77500
Rp33 10,700 Rp12,000
Rp21 17,000 Rp18,000

Rp1 13,000 Rp15,000

Rp5,769,620

Yang di pegang Rp102,496,000

Di rokok Rp1,879,000
minyak Rp42,000

Di Apk Topindo Rp663,000

pay paz bunda Rp455,000
LINK AJA Rp35,000
DIGIPOS Rp353,000

shope Rp498,000
di ovo Rp37,000
DANA ARNILAWATI / ega Rp375,000
DANA ATIKA Rp122,000

DI CHIP Rp4,302,000
ITEMKU Rp11,000

ATM MANDIRI Rp3,268,000

DI OCTO MOBILE Rp225,000
BRI FAISAL Rp3,190,000
bri bunda Rp41,621,000

di receh 250,000
parkir 80,000

cas 44,490,000
UANGKU DI KOPERASI 600,000
TOTAL HARGA STOK

885,600
495,000

1,102,100
781,200

-
41,600

1,305,920

240,000

67,600
50,000
77,500

-
 353,100
357,000
13,000
5,769,620 1
2 ANDI
Rp20,667,000 3
ARIS
4
Rp26,436,620 5
6 boy

1 IYA SISO
2 BADO BRAY
3 hani
4
5 HALIM
6
7 toyo
8 obo
9

SENTUK
SRI ANTO

Rp20,667,000
0 (
uang bunda
INFAQ
bunda

TARIKAN KU
anton
UANG GAJIKU
ninu
 1
Rp154,000 2
3
Rp135,000
4 leman
5
Rp6,000

Rp46,000 1 IZAL BERASTAGI

Rp52,000 2 IZAL PRIBADI
Rp370,000 3 IZAL
4 IZAL LPTQ
205,000

77,000 1
33,000 2
3

Rp12,000 1 AIDIL PDK BAGELEN

Rp12,000 2 aidil PRIBADI
3 AIDIL KE IPA
4 aidi uang jumat
Rp1,102,000 AIDIL KE PAK UMAR
aidil kasih iqrok
kerumah jodi
dulunkan ayau
SISA UANG PEGANGAN
Yang di pegang Rp103,578,000

Di aplikasi Rp1,082,000

IM3 Rp506,000

mesjid sama irfan Rp576,000

BUNDA NGASIH
MAMAK
CIMB
SHOPEE
cimb ku di ijal
 zain
aku
CEWLENGAN
Rp10,000,000 PENGELUARAN
Rp7,976,000 listrik
Rp10,000,000 SHOPEE
Rp2,700,000
Rp7,500,000
Rp2,100,000
Rp1,500,000
Rp166,000

Rp41,942,000

89,0
 Rp65,000

Rp1,000,000
Rp1,000,000
Rp6,500,000
Rp1,000,000

AKU Rp2,500,000

Rp500,000
Rp1,500,000
Rp1,500,000
Rp300,000
Rp2,000,000
50,000 Rp2,500,000
1,250,000
Rp400,000

Rp17,065,000
 250,000
500,000
200,000

950,000

89,022,620
totaln uangku 49,800,000
PARKIR RECEH 1000000
PROVINSI 2,600,000

UNTUNG LAMA 11,000,000

UANG UNTUNG 7,000,000
-

MESJID A 6,400,000
 E

SISA
1 Lucky Strike Besar 0 19,700
2 Dji Sam Soe 8 17,300
3 club x 14 16,650
1 Sempurna besar 7 29,000
5 Dji Sam Soe Black 13 18,500
6 Surya Kecil 29 22,000
7 Sempurna Kecil 8 21,900
8 Surya Besar 9 29,000
9 Evo 3 18,000
10 Mansion 8 7,100
11 Red Bold 4 22,000
12 union 1 20,250
13 Red Black 6 15,200
14 commodore 1 21,000
15 Magnum Black 22 20,000
16 Gudang Garam Merah 6 14,000
17 Sempurna Hijau 13 13,500
18 Magnum Biru 1 25,600
18 samsam 0 6,200

153
11
12
13
A
-
138,400
233,100
203,000
240,500
638,000
175,200
261,000
54,000
56,800
88,000
 20,250
91,200
21,000
440,000
84,000
175,500
25,600
10,000 -
3,125,550

3,125,550
Surya Bukaan 180,000
 - 11
- 12
- 13
-
-

zaaza XXXS
0
- -
- -
- -
-
- -
.MMKIP;
 SP 3 GB Rp4 11,600 46,400
2 GB Rp22 9,200 202,400
2,5 GB Rp67 10,700 716,900
3,5 GB Rp25 18,600 465,000
5 gb 5 hari Rp22 21,600 475,200

SP 3 Rp3 10,600 31,800

3 GB / 5 H Rp201 8,480 1,704,480
6 GB / 5 H Rp10 19,000 190,000

2,5 GB Rp64 11,000 704,000

3 GB Rp34 16,000 544,000
TOTAL 5,080,180

Yang di pegang Rp53,543,000

Di rokok Rp3,117,000
minyak Rp914,000
UANG ORANG
Di Apk Topindo Rp7,000 pegadaian
pay paz bunda Rp387,000 INFAQ
pay paz abi Rp2,000 bunda
DIGIPOS Rp88,000
IM3 Rp262,000 TARIKAN KU

LINK AJA + shope Rp1,550,000 UANG ANTON

di ovo Rp49,000
DANA ARNILAWATI Rp264,000
DANA ATIKA Rp78,000

DI CHIP Rp15,492,000
47,000,000
ITEMKU Rp925,000

ATM MANDIRI Rp389,000

DI OCTO MOBILE Rp2,232,000
BRI FAISAL Rp2,032,000
bri bunda Rp25,755,000

DI RECEHAN 100,000
PARKIR 100,000
ROKOK KALENG 105,000
UANG CASH 29,390,000
ANDI Rp66,000

yati Rp37,000

ARNIS Rp105,000

AGUS Rp160,000

BG IRFAN Rp112,000

BADO BRAY Rp52,000

hani Rp100,000
IZAL 1,400,000

IJAL 6,000,000
HALIM 200,000 IZAL HP 1X LAGI 480,000

SRI ANTO 12,000 AKU 2,000,000

KADAL 100,000 M. AGUNG / nomboki 5,478,000
TOYO 8,000 DI GAJI 100,000
JUMAT Rp475,000 mesjid sama irfan 576,000
Rp2,827,000
Rp14,634,000

Rp17,461,000
NG ORANG
8,350,000
PENGELUARAN BULANAN MODAL NON TUNAI
1,500,000 aku shopee pinjam 2,105,000 VOCHER
18,000,000 aku chip 350,000 ROKOK
CIMB KU 1,262,000 APLIKASI PULSA
12,500,000 DI BANK SUMUT 87,000
MAMAK 800,000 SALDO DIGITAL
6,650,000 TARIKAN 2,500,000 CHIP
NGASIH BUNDA 2,000,000 SALDO BANK
KE KOPERASI 600,000 HUTANG / TERPAKAI

47,000,000
9,704,000 75,170,180
AL NON TUNAI
5,080,180
3,117,000
746,000

1,941,000
16,417,000
30,408,000
17,461,000

75,170,180
NO.

E
 E

SISA
1 Lucky Strike Besar 19,700 20,000 -
2 Dji Sam Soe 16,000 18,000 -
3 club x 6 14,750 16,000 88,500
4 Sempurna besar 10 23,500 25,000 235,000
5 Dji Sam Soe Black 18,500 20,000 -
6 Surya Kecil 20 18,100 20,000 362,000
7 Sempurna Kecil 17,200 19,000 -
8 Surya Besar 6 24,150 26,000 144,900
9 Evo 5 15,700 16,000 78,500
10 Mansion 4 7,125 8,500 28,500
11 Red Bold 6 18,900 20,000 113,400
12 MANCIS 10 1,700 20,000 17,000
13 KALENG 1 69,500 17,000 69,500
14 Commodore 4 18,625 20,000 74,500
15 Magnum Black 16,700 18,000 -
16 Gudang Garam Merah 10 12,100 14,000 121,000
17 Sempurna Hijau 4 11,750 13,000 47,000
18 Magnum Biru 2 20,500 21,000 41,000
18
1,420,800
88

772,800

772,800

PAY PAZZ
1 10,300 12,000
2 48,800 52,000
3 50,125 52,000
4 10,300 12,000
5 48,800 52,000
6
 197,000
186,000
398,000
183,000
75,000
260,000
65,000
37,500
1,401,500
 1,900 2 3,800
1,250 1 1,250
500 -

648,000 5,050

MANCIS 172000
Surya Bukaan 140,000

NINU DIGI POS

 1,700 1 76,050 81,000 4,950 1 76,050
3,200 2 10,900 12,000 1,100 2 10,900
1,875 3 20,450 22,000 1,550 3 20,450
1,700 4 95,050 100,000 4,950 4 95,050
3,200 5 11,050 13,000 1,950 5 11,050
11,675 6 14,500 6
nnnnmnmnmnmnmjnjhjhjkjkjkjkjkjkj n nnnn
jjjjjjj
 81,000 4,950

12,000 1,100

22,000 1,550

100,000 4,950

13,000 1,950
14,500
 E

PAY PAZZ

221,000 2,000
102,000 96,675
7,000 5,350
53,000 50,400
23,000 20,400
12,000 10,925
27,000 25,000
12,000 10,300

236,000
13,000
 NINU BRI

160,000 60,000
18,000 85,000
12,000
13,000
23,000
27,000
7,000
10,000

110,000 100,000 85,000

10,000
BRI DIGIPOS

278,000 159,000
23,000
13,000
23,000
7,000
23,000
195 23,000
100 13,000
13,000
130
195

195
65
65

130 138,000 119,000

65 19,000

195

130
130
65

260
130

195

2,245

Bongkar
240
120

120

120
240
240

180
120
120 745000

1500
 DANA (081534133308) DANA (085792075096)

160,000 60,000 160,000 60,000

18,000 18,000
12,000 12,000
13,000 13,000
23,000 23,000
27,000 27,000
7,000 7,000
10,000 10,000

195

110,000 110,000
= =
792075096)
E
 E

SISA
1 Lucky Strike Besar 19,700 20,000 -
2 Dji Sam Soe 6 17,300 18,000 103,800
3 club x 5 16,600 17,500 83,000
4 Sempurna besar 6 25,100 25,500 150,600
5 Dji Sam Soe Black 2 18,500 20,000 37,000
6 Surya Kecil 20 18,600 20,000 372,000
7 Sempurna Kecil 6 18,100 20,000 108,600
8 Surya Besar 5 25,100 26,000 125,500
9 Evo 15,700 17,000 -
10 Mansion 7,250 8,500 -
11 Red Bold 2 19,500 21,000 39,000
12 Dunhil Kecil 19,500 20,000 -
13 Red Black 15,200 17,000 -
14 Commodore 20,750 21,500 -
15 Magnum Black 5 17,200 18,500 86,000
16 Gudang Garam Merah 12,400 14,000 -
17 Sempurna Hijau 12,750 13,500 -
18 Magnum Biru 21,200 22,000 -
18 MANSION HITAM 2 75,000 10,000 150,000
1,255,500
59

1,255,500

1,255,500

PAY PAZZ
1 10,300 12,000
2 48,800 52,000
3 50,125 52,000
4 10,300 12,000
5 48,800 52,000
6
 300 2 600
700 0 -
900 4 3,600
400 0 -
1,500 0 -
1,400 9 12,600
1,900 3 5,700
900 4 3,600
1,300 1 1,300
1,250 0 -
1,500 2 3,000
 500 0 -
1,800 0 -
750 1 750
1,300 1 1,300
1,600 2 3,200
750 1 750
800 -
36,400

28

MANCIS 172000
Surya Bukaan 140,000

NINU DIGI POS

 1,700 1 76,050 81,000 4,950 1 76,050
3,200 2 10,900 12,000 1,100 2 10,900
1,875 3 20,450 22,000 1,550 3 20,450
1,700 4 95,050 100,000 4,950 4 95,050
3,200 5 11,050 13,000 1,950 5 11,050
11,675 6 14,500 6
 81,000 4,950

12,000 1,100

22,000 1,550

100,000 4,950

13,000 1,950
14,500
 Nama Barang STOK Harga Beli
BARANG

T
E
L E
K
O sp kosong Rp0 2,000
M SP 2 GB Rp2 6,000
S
E

A
L VOUCHER 1,5 GB
VOUCHER 2,5 GB
Rp36
Rp11
6,500
8,500

X
VOUCHER 3,5 GB Rp6 15,500

I VOUCHER 2/ 3H
SP 1,5 GB
Rp9
Rp3
6,000
7,100

S VOUCHER 6/ 3H

VOUCHER 3/ 5H
Rp2

Rp50
11,500

7,500
VOUCHER 6/ 5H Rp1 16,000

VOUCHER 6/ 15H Rp21 18,570

VOUCHER 8/ 15H Rp16 30,000
VOUCHER 9/ 15H Rp0 30,000
VOUCHER 20/ 15H Rp0 48,000
VOUCHER 3/ 30H Rp0 21,500
VOUCHER 5/ 30H Rp2 27,500
VOUCHER 8/ 30H Rp0 42,000
VOUCHER 12/ 30H Rp0 56,000

I
M SP 1,5 GB Rp0 7,500
3
 2,5 Rp0 9,200
Voucher 3 GB Rp3 15,000

VOUCHER 1,5 GB Rp2 8,900

VOUCHER 6 GB Rp1 25,000
VOUCHER 10 GB Rp1 35,000

SP 6 GB Rp0 27,000
SP 2 GB Rp0 38,500
X VOUCHER 5 GB Rp2 27,000
L

S SP 16 GB Rp3 7,700
M SP UNLIMITED 1/2 gb Rp0 56,000
A
R
T VOUCHER 4 GB Rp4 10,000
F unlimited + sp Rp2 76,150
R
E
N

H
VOUCHER 3 7GB Rp0 15,500
R VOUCHER 3 22 GB Rp1 67,500
E

Rp178

Sumber uang paket

Uang simpanan ku yg 5 juta

Uang gajiku bulan 11
Gajiku bulan 11
Ung simpananku yg 5 juta
 Uang simpanan ku yg 5 juta
Uang simpanan ku yg 5 juta

Pulsa Ninu Bon + Uangku 100.000

Yang di pegang
Di aplikasi

Sumber Dana Uang Dana

Yang di pegang
Uang Simpanan 5 juta Rp500,000 Di aplikasi
Uang yg pk sabana Rp500,000 Di rokok

Di Apk Topindo
minyak
DI DANA ARNILAWATI (SAMA EGA 2.3
ATM MANDIRI
DI OCTO MOBILE
DIGIPOS
LINK AJA + sope ega
di ovo
bri bunda
BRI (nilai tidak sesuai karena dikurang
Harga TOTAL HARGA STOK
Jual

-
Rp4,000 - Rp2,000 Rp0

Rp8,000 12,000 Rp2,000 1 Rp2,000

-
Rp9,000 234,000 Rp2,500 5 Rp12,500

Rp12,000 93,500 Rp3,500 4 Rp14,000

Rp18,000 93,000 Rp2,500 4 Rp10,000

Rp8,000 54,000 Rp2,000 Rp0

Rp10,000 21,300 Rp2,900 1 Rp2,900

Rp13,500 23,000 Rp2,000 Rp0

Rp10,000 375,000 Rp2,500 31 Rp77,500

Rp17,000 16,000 Rp1,000 Rp0

Rp21,000 389,970 Rp2,430 2 Rp4,860

Rp32,000 480,000 Rp2,000 Rp0
Rp32,000 - Rp2,000 Rp0
Rp50,000 - Rp2,000 Rp0

Rp23,500 - Rp2,000 Rp0

Rp31,000 55,000 Rp3,500 Rp0
Rp44,000 - Rp2,000 Rp0
Rp58,000 - Rp2,000 Rp0

-
Rp9,500 - Rp2,000 Rp0
 Rp13,000 - Rp3,800 2 Rp7,600
Rp18,000 45,000 Rp3,000 Rp0
- Rp0 Rp0
Rp9,500 17,800 Rp600 2 Rp1,200
Rp27,000 25,000 Rp2,000 Rp0
Rp37,000 35,000 Rp2,000 Rp0

-
Rp29,000 - Rp2,000 Rp0
Rp41,000 - Rp2,500 Rp0

Rp29,000 54,000 Rp2,000 Rp0

- Rp0 Rp0
- Rp0 Rp0
- Rp0 Rp0
-
Rp11,000 23,100 Rp3,300 Rp0
Rp75,000 - Rp19,000 Rp0

Rp12,000 40,000 Rp2,000 Rp0

Rp78,000 152,300 Rp1,850 Rp0

Rp35,000 - Rp19,500 Rp0

Rp69,000 67,500 Rp1,500 Rp0
- Rp132,560
-
-
6,874,470 aam
burhan
wati
Rp2,730,000 Rp2,730,000 -Rp4,144,470 ayah
lia husni
Rp2,960,000 uus
Rp4,535,000 yani surya
Rp1,800,000 kiki harimau
Rp18,000 aku kemarin isi vou
Rp174,000 AKU SALAH ISI PUL
Rp168,000 ega
 Rp500,000 AGUS
Rp300,000 izal
rinda
alda
maya
izal
ijul
aris
andika
mayun
Rp1,300,000
Rp1,015,000
Rp285,000

Rp1,000,000
-Rp7,498,000
Rp39,000
Rp1,122,000

Rp732,000
Rp0
Rp10,000
Rp117,000
Rp1,015,000
Rp13,000
Rp8,000
Rp139,000
 Rp64,000
Rp5,239,000
 Rp20,000
Rp302,000
Rp10,000
Rp100,000
Rp10,000
Rp10,000
Rp4,000
Rp10,000
Rp600,000
Rp50,000
Rp18,000
 Rp35,000
Rp449,000
Rp9,000
Rp50,000
Rp55,000
Rp1,600,000
Rp956,000
Rp245,000
Rp22,000
Rp13,000

SIMPANAN 2300000
PEGADAIAN 6350000
550,000
26,500,000
Rp35,700,000
SISA UANG PEGANGAN Rp24,057,530
Yang di pegang -Rp8,610,470
Di aplikasi Rp32,668,000

BELI TANAH Rp27,000,000

BAYAR HP Rp450,000
KEKURANGAN LAIN Rp2,172,000
charger Rp160,000

IM3 Rp210,000
IM3 Rp8,000
obat Rp70,000
tarian Rp100,000
di ruma Rp100,000
AKU Rp183,000

JAJAN + PAMPES + TARIKAN 100000 Rp385,000

bunda Rp400,000
hani Rp350,000

aku pesta nek iyang Rp1,080,000

0
0

0
-