AWAL TAMBAHAN AKHIR

UANG KAS 1,215,000 7,527,000

DIGIPOS 1,320,948 2,000,000 1,957,549
RADAR 799,871 5,500,979 3,167,069
SIMPEL 1,729,845 1,406,345
siDOMPUL 1,053,601 944,701

SALDO SALDO DIGUNAKAN SISA SALDO

DIGIPOS 3,320,948 1,363,399 1,957,549

 RADAR 6,300,850 3,133,781 3,167,069
SIMPEL 1,729,845 323,500 1,406,345
siDOMPUL 1,053,601 108,900 944,701
KARTU & VOUCHER

AKSESORIS

12,405,244 4,929,580 7,475,664

-
 SELISIH

ADA SELISIH 941,000

COCOK 0
COCOK 0
COCOK 0
COCOK 0

JUMLAH
NILAI TRANSAKSI MARGIN
TRANSAKSI

30 1,470,000 106,601
78 3,418,000 164,350
10 363,000 39,500
2 120,000 11,100
0 0 0
0 0 0
120 5,371,000 321,551
l
 REKAP DIGIPOS
SALDO DIGIPOS SALDO DIGUNAKAN SISA SALDO

3,320,948 1,363,399 1,957,549

JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

30 1,470,000 106,601
ITEM yang dijual Modal Harga JUAL Keterangan MARGIN
paket nelpon sakti Rp52,850 Rp57,000 Rp4,150
combo sakti max 30 gb Rp96,250 Rp100,000 Rp3,750
combo sakti max 7 gb Rp31,500 Rp35,000 Rp3,500
internet sakti 31 gb Rp80,350 Rp84,000 Rp3,650
internet sakti 18 gb Rp50,350 Rp54,000 Rp3,650
internet sakti 4 gb Rp15,700 Rp19,000 Rp3,300
combo sakti max 32 gb Rp85,250 Rp89,000 Rp3,750
paket nelpon Rp78,050 Rp82,000 Rp3,950
combo sakti max 22 gb Rp69,350 Rp73,000 Rp3,650
 paket nelpon sakti Rp23,500 Rp27,000 Rp3,500
internet sakti 18 gb Rp50,350 Rp54,000 Rp3,650
internet sakti 11 gb Rp33,500 Rp37,000 Rp3,500
internet sakti 11 gb Rp33,500 Rp37,000 Rp3,500
paket nelpon sakti Rp23,500 Rp27,000 Rp3,500
internet sakti 11 gb Rp34,500 Rp38,000 Rp3,500
combo sakti max 12,5 gb Rp50,350 Rp54,000 Rp3,650
combo sakti max 22 gb Rp61,350 Rp65,000 Rp3,650
internet sakti 20 gb Rp50,999 Rp54,000 Rp3,001
nelpon pas Rp55,350 Rp58,000 Rp2,650
hot promo 7 gb Rp32,500 Rp36,000 Rp3,500
combo sakti max 26 gb Rp69,350 Rp73,000 Rp3,650
intenret sakti 4,5 gb Rp15,700 Rp19,000 Rp3,300
paket nelpon sakti Rp23,500 Rp27,000 Rp3,500
combo sakti max 11 gb Rp31,500 Rp35,000 Rp3,500
internet sakti 11 gb Rp34,500 Rp38,000 Rp3,500
 internet sakti 11 gb Rp33,500 Rp37,000 Rp3,500
paket nelpon sakti Rp52,850 Rp57,000 Rp4,150
internet sakti 18 gb Rp51,350 Rp55,000 Rp3,650
paket nelpon sakti Rp21,600 Rp25,000 Rp3,400
combo sakti max 4 gb Rp20,500 Rp24,000 Rp3,500
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

6,300,850 3,133,781 3,167,069

JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

78 3,418,000 164,350
ITEM yang dijual Modal Harga JUAL Keterangan MARGIN
s 20 Rp19,930 Rp22,000 Rp2,070
s 10 Rp10,245 Rp12,000 Rp1,755
i 50 Rp48,880 Rp52,000 Rp3,120
s5 Rp5,310 Rp7,000 Rp1,690
pln 50 Rp50,070 Rp53,000 Rp2,930
i 25 Rp24,730 Rp27,000 Rp2,270
tpt 50 Rp45,624 Rp50,000 Rp4,376
pln 20 Rp20,055 Rp22,000 Rp1,945
s 10 Rp10,245 Rp12,000 Rp1,755
 s 25 Rp24,845 Rp27,000 Rp2,155
pln 20 Rp20,055 Rp22,000 Rp1,945
s5 Rp5,310 Rp7,000 Rp1,690
tpt 50 Rp45,624 Rp50,000 Rp4,376
x5 Rp5,871 Rp7,000 Rp1,129
i 20 Rp19,805 Rp22,000 Rp2,195
s 10 Rp10,245 Rp12,000 Rp1,755
pln 200 Rp200,070 Rp203,000 Rp2,930
st 10 Rp10,505 Rp13,000 Rp2,495
s 25 Rp24,845 Rp27,000 Rp2,155
s 10 Rp10,245 Rp12,000 Rp1,755
ffd 70 Rp8,440 Rp12,000 Rp3,560
s5 Rp5,310 Rp7,000 Rp1,690
ml 344 Rp77,440 Rp84,000 Rp6,560
ml 28 Rp7,080 Rp10,000 Rp2,920
pln 50 Rp50,070 Rp53,000 Rp2,930
 s 10 Rp10,245 Rp12,000 Rp1,755
ml 170 Rp39,895 Rp44,000 Rp4,105
s 100 Rp97,825 Rp102,000 Rp4,175
s 15 Rp14,920 Rp17,000 Rp2,080
x 100 Rp98,920 Rp102,000 Rp3,080
ffd 70 Rp8,440 Rp12,000 Rp3,560
s 35 Rp34,770 Rp37,000 Rp2,230
tpt 50 Rp45,757 Rp50,000 Rp4,243
tpt 200 Rp179,039 Rp200,000 Rp20,961
tpt 100 Rp90,616 Rp100,000 Rp9,384
s 100 Rp97,825 Rp102,000 Rp4,175
pln 20 Rp20,055 Rp22,000 Rp1,945
ffd 355 Rp41,900 Rp49,000 Rp7,100
s 10 Rp10,245 12000 Rp1,755
s 10 Rp10,245 Rp12,000 Rp1,755
pln 20 Rp20,055 Rp22,000 Rp1,945
pln 50 Rp50,070 Rp53,000 Rp2,930
T 30 Rp29,777 Rp32,000 Rp2,223
ml 36 Rp10,180 Rp12,000 Rp1,820
st 10 Rp10,505 Rp13,000 Rp2,495
i 10 Rp10,750 Rp12,000 Rp1,250
ffm 7 Rp25,897 Rp32,000 Rp6,103
s 30 Rp29,695 Rp32,000 Rp2,305
s5 Rp5,310 Rp7,000 Rp1,690
s 10 Rp10,245 Rp12,000 Rp1,755
s5 Rp5,310 Rp7,000 Rp1,690
s5 Rp5,310 Rp7,000 Rp1,690
s 30 Rp29,695 Rp32,000 Rp2,305
tpt 60 Rp54,332 Rp60,000 Rp5,668
pln 20 Rp20,055 Rp22,000 Rp1,945
ffd 140 Rp16,800 Rp20,000 Rp3,200
pln 50 Rp50,070 Rp53,000 Rp2,930
ffd 2180 Rp256,700 Rp293,000 Rp36,300
i 15 Rp14,930 Rp17,000 Rp2,070
tpt 110 Rp99,191 Rp110,000 Rp10,809
pln 100 Rp100,070 Rp103,000 Rp2,930
pln 20 Rp20,055 Rp22,000 Rp1,945
tpt 120 Rp107,766 Rp120,000 Rp12,234
pln 200 Rp200,070 Rp203,000 Rp2,930
pln 20 Rp20,055 Rp22,000 Rp1,945
s 40 Rp39,350 Rp42,000 Rp2,650
tpt 60 Rp54,332 Rp60,000 Rp5,668
ffd 140 Rp16,800 Rp20,000 Rp3,200
pln 50 Rp50,070 Rp53,000 Rp2,930
pln 50 Rp50,070 Rp53,000 Rp2,930
s 10 Rp10,245 Rp12,000 Rp1,755
pln 20 Rp20,055 Rp22,000 Rp1,945
s 25 Rp24,845 Rp27,000 Rp2,155
s 25 Rp24,845 Rp27,000 Rp2,155
i 10 Rp10,750 Rp12,000 Rp1,250
s 10 Rp10,245 Rp12,000 Rp1,755
s 43 Rp42,815 Rp45,000 Rp2,185
s 15 Rp14,920 Rp17,000 Rp2,080

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
s
s5
 REKAP SIMPEL
SALDO SIMPEL SALDO DIGUNAKAN SISA SALDO

1,729,845 323,500 1,406,345

JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

10 363,000 39,500
ITEM yang dijual Modal1 Harga JUAL Keterangan MARGIN

f 6 gb Rp16,800 Rp20,000 Rp3,200

f 6 gb Rp16,800 Rp20,000 Rp3,200

f 18 gb Rp37,800 Rp42,000 Rp4,200

f 18 gb Rp37,800 Rp42,000 Rp4,200

f 32 gb Rp58,000 Rp62,000 Rp4,000

f 50 gb Rp78,600 Rp85,000 Rp6,400

f 6 gb Rp16,800 Rp20,000 Rp3,200

f 6 gb Rp16,800 Rp20,000 Rp3,200

f 11 gb Rp27,300 Rp32,000 Rp4,700

f 6 gb Rp16,800 Rp20,000 Rp3,200
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
Rp0
 REKAP DOMPUL
SALDO DOMPUL SALDO DIGUNAKAN SISA SALDO

1,053,601 108,900 944,701

JUMLAH TRANSAKSI NILAI TRANSAKSI MARGIN

2 120,000 11,100
ITEM yang dijual Modal Harga JUAL Keterangan MARGIN

xc 27 gb Rp54,450 Rp60,000 Rp5,550

xc 27 gb Rp54,450 Rp60,000 Rp5,550
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 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