SUMMARY PENYELESAIAN CASH ADVANCE - DEMO COOKING

Area Tangerang Raya

Bulan Maret
Periode 7- 13 Maret

KM pada saat pengisian BBM Transportasi Biaya lain-lain Event Total Total Profit Sudsidi
Pembelian Pembelian Penginapan
Area Periode Jarak BBM Parkir/Tol Perijinan TPD Grebek
KM Awal KM Akhir Bahan Baku Property /Kos Rp. Ket Rp. Ket CA All Biaya Jualan SASA
Tempuh Pasar
Pasar Anyar, Bandeng,
07-03-24 71,971 72,003 32 Rp- 14,000 - - - - - 14,000 14,000 - 14,000
Binong
Saraswati, Borobudur 08-03-24 72,003 72,038 35 Rp- 18,000 - - - - 18,000 18,000 - 18,000

Lembang, saraswati 09-03-24 72,038 72,067 29 Rp- 10,000 - - - - 10,000 10,000 - 10,000

27 Rp-
Sipon, Kebon Besar 10-03-24 72,067 72,094 16,000 - - - - - 16,000 16,000 - 16,000

Curug, Sepatan 11-03-24 72,094 72,126 32 Rp- 15,000 - 220,500 FC 235,500 235,500 235,500
Rp- FC,
Kresek, Paku Haji 12-03-24 72,126 72,164 38 13,000 - - 388,000 Nitrogen & 401,000 401,000 - 401,000
Print
33
Bukit Tiara Survana 13-03-24 72,164 72,197 Rp- 9,000 - - - 87,500 FC 96,500 96,500 - 96,500

0 0 0 - - - -
GRAND TOTAL - - 226 - 95,000 - - - - - - - 696,000 - - 791,000 791,000 - 791,000

Catatan : - BBM/ Parkir ( Real )

- TPD = Tugas luar kota bermalam.
- Biaya Transport diberikan dalam bentuk allowance Dibuat Oleh, Mengetahui,

- Biaya diclaim per minggu

( TL/Koordinator ) ( ASM/FPM Area )

Price List & Laporan Penjualan Demo Cooking A B C D E = D - (C x A)

Area : TANGERANG RAYA

Bulan : Maret

Tgl. Event 15-02-24

KATEGORI Isi per carton Periode : 21 - Harga Jual Retail Harga Jual Sales [Unit]
27 September 2023
SKU [in pcs] Konsumen [in Sales Value Profit Sales
pcs]
jml jml pc/pack per Crtn
pack/ctr
SANTAN CCL 65ml 1 36 36 2,570 2,570 - -

SSM SSM 10 12 120 1,450 1,450 - -

SSM 1 1,450 1,450 9,160

PAKET 10000 10,000 100 1,000,000 840
ccl 65ml 3 7710

TOTAL 13,180 1,000,000 84,000

Area : TANGERANG RAYA

Bulan : Maret

Tgl. Event 07-03-24

KATEGORI Isi per carton Harga Jual Retail Harga Jual Sales [Unit]
SKU [in pcs] Konsumen [in Sales Value Profit Sales
pcs]
jml jml pc/pack per Crtn
pack/ctr
SANTAN CCL 65ml 1 36 36 2,570 2,570 - -

SSM SSM 10 12 120 1,450 1,450 - -

PAKET 10000 SSM 1 1,450 1,450 9,160 10,000

300 3,000,000 252,000

ccl 65ml 3 2,570 7,710

TOTAL 13,180 3,000,000 252,000

Area : TANGERANG RAYA

Bulan : Maret

Tgl. Event 08-03-24

KATEGORI Isi per carton Harga Jual Retail Harga Jual Sales [Unit]
SKU [in pcs] Konsumen [in Sales Value Profit Sales
pcs]
jml jml pc/pack per Crtn
pack/ctr
SANTAN CCL 65ml 1 36 36 2,570 2,570 - -

SSM SSM 10 12 120 1,450 1,450 - -

PAKET 10000 SSM 1 1,450 1,450 9,160 10,000

300 3,000,000 252,000

ccl 65ml 3 2,570 7,710

TOTAL 13,180 3,000,000 252,000

Area : TANGERANG RAYA

Bulan : Maret

Tgl. Event 09-03-24

KATEGORI Isi per carton Harga Jual Retail Harga Jual Sales [Unit]
SKU [in pcs] Konsumen [in Sales Value Profit Sales
pcs]
 jml jml pc/pack per Crtn
pack/ctr
SANTAN CCL 65ml 1 36 36 2,570 2,570 - -

SSM SSM 10 12 120 1,450 1,450 - -

PAKET 10000 SSM 1 1,450 1,450 9,160 10,000

300 3,000,000 252,000

ccl 65ml 3 2,570 7,710

TOTAL 13,180 3,000,000 252,000

Area : TANGERANG RAYA

Bulan : Maret

Tgl. Event 10-03-24

KATEGORI Isi per carton Harga Jual Retail Harga Jual Sales [Unit]
SKU [in pcs] Konsumen [in Sales Value Profit Sales
pcs]
jml jml pc/pack per Crtn
pack/ctr
SANTAN CCL 65ml 1 36 36 2,570 2,570 - -

SSM SSM 10 12 120 1,450 1,450 - -

PAKET 10000 SSM 1 1,450 1,450 9,160 10,000

300 3,000,000 252,000

ccl 65ml 3 2,570 7,710

TOTAL 13,180 3,000,000 252,000

Area : TANGERANG RAYA

Bulan : Maret

Tgl. Event 11-03-24

KATEGORI Isi per carton Harga Jual Retail Harga Jual Sales [Unit]
SKU [in pcs] Konsumen [in Sales Value Profit Sales
pcs]
jml jml pc/pack per Crtn
pack/ctr
SANTAN CCL 65ml 1 36 36 2,570 2,570 - -

SSM SSM 10 12 120 1,450 1,450 - -

PAKET 10000 SSM 1 1,450 1,450 9,160 10,000

300 3,000,000 252,000

ccl 65ml 3 2,570 7,710

TOTAL 13,180 3,000,000 252,000

Area : TANGERANG RAYA

Bulan : Maret

Tgl. Event 12-03-24

KATEGORI Isi per carton Harga Jual Retail Harga Jual Sales [Unit]
SKU [in pcs] Konsumen [in Sales Value Profit Sales
pcs]
jml jml pc/pack per Crtn
pack/ctr
SANTAN CCL 65ml 1 36 36 2,570 2,570 - -

SSM SSM 10 12 120 1,450 1,450 - -

PAKET 10000 SSM 1 1,450 1,450 9,160 10,000

300 3,000,000 252,000

ccl 65ml 3 2,570 7,710

TOTAL 13,180 3,000,000 252,000

Area : TANGERANG RAYA

 Bulan : Maret

Tgl. Event 13-03-24

KATEGORI Isi per carton Harga Jual Retail Harga Jual Sales [Unit]
SKU [in pcs] Konsumen [in Sales Value Profit Sales
pcs]
jml jml pc/pack per Crtn
pack/ctr
SANTAN CCL 65ml 1 36 36 2,570 2,570 - -

SSM SSM 10 12 120 1,450 1,450 - -

PAKET 10000 SSM 1 1,450 1,450 9,160 10,000

300 3,000,000 252,000

ccl 65ml 3 2,570 7,710

TOTAL 13,180 3,000,000 252,000