AWAL TAMBAHAN AKHIR

UANG KAS 700,000 3,243,000

DIGIPOS 984,393 608,543
MDC 1,004,622 2,000,089 1,428,721
SIMPEL 596,216 500,000 1,079,416
siDOMPUL 436,616 399,316

SALDO SALDO DIGUNAKAN SISA SALDO

DIGIPOS 984,393 375,850 608,543

 RADAR 3,004,711 1,575,990 1,428,721
SIMPEL 1,096,216 16,800 1,079,416
siDOMPUL 436,616 37,300 399,316
KARTU & VOUCHER

AKSESORIS

5,521,936 2,005,940 3,515,996

-
 SELISIH

ADA SELISIH 396,000

COCOK 0
COCOK 0
COCOK 0
COCOK 0

JUMLAH
NILAI TRANSAKSI MARGIN
TRANSAKSI

8 403,000 27,150
38 1,677,000 51,435
1 20,000 3,200
2 47,000 9,700
0 0 0
0 0 0
49 2,147,000 91,485
l
 REKAP DIGIPOS
SALDO DIGIPOS SALDO DIGUNAKAN SISA SALDO

984,393 375,850 608,543

JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

8 403,000 27,150
ITEM yang dijual Modal Harga JUAL Keterangan MARGIN
Internet sakti 7GB Rp14,850 Rp18,000 Rp3,150
Paket nelfon sakti Rp42,850 Rp45,000 Rp2,150
Combo sakti 11GB Rp49,350 Rp53,000 Rp3,650
Paket nelfon pas Rp22,500 Rp26,000 Rp3,500
Internet sakti 15GB Rp43,350 Rp47,000 Rp3,650
Internet sakti 18GB Rp50,350 Rp54,000 Rp3,650
Combo sakti 2GB Rp28,500 Rp32,000 Rp3,500
Combo sakti 51GB Rp124,100 Rp128,000 Rp3,900
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
 REKAP RADAR
SALDO RADAR SALDO DIGUNAKAN SISA SALDO

3,004,711 1,575,990 1,428,721

JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

38 1,677,000 51,435
ITEM yang dijual Modal Harga JUAL Keterangan MARGIN
S10 Rp10,245 Rp12,000 Rp1,755
S20 Rp19,930 Rp22,000 Rp2,070
S10 Rp10,245 Rp12,000 Rp1,755
S80 Rp79,325 Rp82,000 Rp2,675
S50 Rp49,575 Rp52,000 Rp2,425
I5 Rp5,715 Rp7,000 Rp1,285
S40 Rp39,420 Rp42,000 Rp2,580
S20 Rp19,930 Rp22,000 Rp2,070
PLN20 Rp20,055 Rp22,000 Rp1,945
 S15 Rp14,895 Rp17,000 Rp2,105
PLN20 Rp20,055 Rp22,000 Rp1,945
DANA150 Rp150,120 Rp154,000 Rp3,880
ST10 Rp10,505 Rp13,000 Rp2,495
S5 Rp5,310 Rp7,000 Rp1,690
S15 Rp14,895 Rp17,000 Rp2,105
S60 Rp59,525 Rp62,000 Rp2,475
S5 Rp5,310 Rp7,000 Rp1,690
DANA45 Rp45,185 Rp48,000 Rp2,815
FF70 Rp8,845 Rp12,000 Rp3,155
SG15 Rp15,525 Rp18,000 Rp2,475
S50 Rp49,575 Rp52,000 Rp2,425
S50 Rp49,575 Rp52,000 Rp2,425
DANA80 Rp80,120 Rp83,000 Rp2,880
S90 Rp89,225 Rp92,000 Rp2,775
PLN20 Rp20,055 Rp22,000 Rp1,945
 S100 Rp97,765 Rp102,000 Rp4,235
S50 Rp49,575 Rp52,000 Rp2,425
FF70 Rp8,845 Rp12,000 Rp3,155
S15 Rp14,895 Rp17,000 Rp2,105
S100 Rp97,765 Rp102,000 Rp4,235
ST10 Rp10,505 Rp13,000 Rp2,495
FF70 Rp8,845 Rp12,000 Rp3,155
PLN20 Rp20,055 Rp22,000 Rp1,945
PLN50 Rp50,045 Rp53,000 Rp2,955
OVO100 Rp99,520 Rp104,000 Rp4,480
DANA100 Rp100,120 Rp105,000 Rp4,880
DANA90 Rp90,120 Rp95,000 Rp4,880
S35 Rp34,775 Rp37,000 Rp2,225
Rp0
Rp0
Rp0
 Rp0
-Rp49,575
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0

Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
 REKAP SIMPEL
SALDO SIMPEL SALDO DIGUNAKAN SISA SALDO

1,096,216 16,800 1,079,416

JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

1 20,000 3,200
ITEM yang dijual Modal Harga JUAL Keterangan MARGIN
F intermet 3GB Rp16,800 Rp20,000 Rp3,200
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
 REKAP DOMPUL
SALDO DOMPUL SALDO DIGUNAKAN SISA SALDO

436,616 37,300 399,316

JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

2 47,000 9,700
ITEM yang dijual Modal Harga JUAL Keterangan MARGIN
Xtra combo 10GB Rp26,050 Rp32,000 Rp5,950
Hotroad 6GB Rp11,250 Rp15,000 Rp3,750
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
REKAP KARTU DAN VOUCHER
JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

0 0 0
ITEM yang dijual Modal Harga JUAL Keterangan MARGIN
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
 REKAP AKSESORIS
JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

0 0 0
ITEM yang dijual Keterangan MARGIN
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0