List Parfume

No Merk Stock (pcs) Harga Beli (@pcs) Harga Jual (@pcs)

ZARA (90ml)
1 Tuberose 1 Rp 90,000 Rp 150,000
2 Red Vanilla 1 Rp 90,000 Rp 150,000
3 Orchid 1 Rp 90,000 Rp 150,000
4 Wonder Rose 1 Rp 90,000 Rp 150,000
5 Gardenia 1 Rp 90,000 Rp 150,000
6 Nude Bouquet (30ml) 1 Rp 50,000 Rp 100,000
JO MALONE
7 English Pear (100ml) 1 Rp 90,000 Rp 175,000
HUGO BOSS
8 Extreme (150ml) 1 Rp 90,000 Rp 175,000
BVLGARI
9 Omnia Amethyste (100ml) 1 Rp 90,000 Rp 175,000
DIOR
10 Sauvage (100ml) 1 Rp 90,000 Rp 175,000
CHANEL
11 No. 5 (100ml) 1 Rp 90,000 Rp 175,000
YSL
12 Black Opium (100ml) 1 Rp 90,000 Rp 175,000
Total Rp 1,040,000
Biaya Ongkir Rp 132,000
Grand Total Rp 1,172,000 Rp 1,900,000
 Pembayaran
Profit per Pcs Total Profit Pembeli

Rp 60,000 Pak Rustam

Rp 60,000 Beny
Rp 60,000 Rp 350,000 Irsan Lunas (BNI)
Rp 60,000 Irsan Lunas (BNI)
Rp 60,000 Pak Edy
Rp 50,000 Wandi
Rp 85,000
Rp 85,000 Pak Tasrun Lunas (BNI)
Rp 85,000
Rp 85,000 Pak Teddy Lunas (BNI)
Rp 85,000
Rp 85,000 Waldi R
Rp 85,000
Rp 85,000 Asraf
Rp 85,000
Rp 85,000 Pak Teddy Lunas (BNI)
Rp 85,000
Rp 85,000 Syawal Lunas (BNI)

Profit Rp 728,000 (Sudah termasuk ongkir)

Sample 12 pcs Rp 304,000
Profit bersih Rp 424,000
 List Parfume
No Pembeli Merk Harga Beli (@pcs)

1 Haris Toraja One Million Rp 90,000

2 Ridwan One Million Rp 90,000
3 Rahim Dior Sauvage Rp 90,000
4 Hermawan Dior Sauvage Rp 90,000
5 Maswar Dior Sauvage Rp 90,000
6 Ferdi Dior Sauvage Rp 90,000
7 Andi Ridwan Versace Flame Rp 90,000
8 Samsir Bvlgari Man Extreme Rp 90,000
9 Andik Luis Vuitton Rose Rp 90,000
10 Sinchan Zara Red Vanilla Rp 90,000
11 Rahman Zara Red Vanilla Rp 90,000
12 Lisman Zara Red Vanilla Rp 90,000
13 Steven Zara Wonder Rose Rp 90,000
14 M. Irfan Zara Wonder Rose Rp 90,000
15 Idris Zara Wonder Rose Rp 90,000
16 Pak Abral CNI Black Opium Rp 90,000
17 Wahab Black Opium Rp 90,000
18 Akbar Black Opium Rp 90,000
Total: Rp 1,620,000
Biaya Ongkir: Rp 264,000
Grand Total: Rp 1,884,000
Total Pendapatan: Rp 3,000,000
Keuntungan: Rp 1,116,000

Toko Lain
No Pembeli Merk Harga Beli (@pcs)

3 Zul Black Opium Rp 47,000

Total: Rp 47,000
Biaya Ongkir: Rp 57,000
Grand Total: Rp 104,000
Total Pendapatan: Rp 175,000
Keuntungan: Rp 71,000
List Parfume
Harga Jual (@pcs) Profit per Pcs Status Pembayaran

Rp 175,000 Rp 85,000
2
Rp 175,000 Rp 85,000
Rp 175,000 Rp 85,000
Rp 175,000 Rp 85,000
4
Rp 175,000 Rp 85,000
Rp 175,000 Rp 85,000
Rp 175,000 Rp 85,000 1
Rp 175,000 Rp 85,000 1
Rp 175,000 Rp 85,000 Lunas 1
Rp 150,000 Rp 60,000
Rp 150,000 Rp 60,000 3
Rp 150,000 Rp 60,000
Rp 150,000 Rp 60,000
Rp 150,000 Rp 60,000 Lunas 3
Rp 150,000 Rp 60,000
Rp 175,000 Rp 85,000 Lunas
Rp 175,000 Rp 85,000 3
Rp 175,000 Rp 85,000 Lunas

Harga Jual (@pcs) Profit per Pcs Status Pembayaran

Rp 175,000 Rp 128,000
Pembayaran

Nama Total Pembayaran Status Keterangan

Pak Rustam Rp 350,000 Belum Lunas 1 million belum diambil

Beny Rp 150,000 Belum Lunas
Pak Edy Rp 150,000 Belum Lunas
Wandi Rp 100,000 Belum Lunas
Waldi R Rp 175,000 Belum Lunas
Asraf Rp 175,000 Belum Lunas
Haris Toraja Rp 175,000 Belum Lunas
Ridwan Rp 175,000 Belum Lunas
Rahim Rp 175,000 Belum Lunas
Hermawan Rp 175,000 Belum Lunas
Maswar Rp 175,000 Belum Lunas
Ferdi Rp 175,000 Belum Lunas
Andi Ridwan Rp 175,000 Belum Lunas
Samsir Rp 175,000 Belum Lunas
Sinchan Rp 150,000 Belum Lunas
Rahman Rp 150,000 Belum Lunas
Lisman Rp 150,000 Belum Lunas
Steven Rp 150,000 Belum Lunas
Idris Rp 150,000 Belum Lunas
Wahab Rp 175,000 Belum Lunas
Zul Rp 175,000 Belum Lunas
Ancha Rp 150,000 Belum Lunas
Firman Botex Rp 150,000 Belum Lunas Barang belum diambil
Sarlin Rp 150,000 Belum Lunas Barang belum diambil
Ardian Rp 75,000 Belum Lunas
Pak Santo CNI Rp 175,000 Belum Lunas Barang belum diambil
 List Parfume
No Pembeli Merk Harga Beli (@pcs)

1 Pak Rustam One Million Rp 90,000

2 Spare Dior Sauvage Rp 90,000
3 Spare Dior Sauvage Rp 90,000
4 Spare Versace Eros Rp 90,000
5 Ancha Zara Red Vanilla Rp 90,000
6 Firman Botex Zara Red Vanilla Rp 90,000
7 Sarlin Zara Wonder Rose Rp 90,000
8 Ardian Black Opium Rp 90,000
9 Pak Santo CNI Black Opium Rp 90,000
10 Spare Bvlgari Aqua Rp 90,000
Total: Rp 900,000
Biaya Ongkir: Rp 132,000
Grand Total: Rp 1,032,000
Total Pendapatan: Rp 1,675,000
Keuntungan: Rp 643,000
List Parfume
Harga Jual (@pcs) Profit per Pcs Status Pembayaran

Rp 175,000 Rp 85,000
Rp 175,000 Rp 85,000
Rp 175,000 Rp 85,000
Rp 175,000 Rp 85,000
Rp 150,000 Rp 60,000
Rp 150,000 Rp 60,000
Rp 150,000 Rp 60,000
Rp 175,000 Rp 85,000 LUNAS
Rp 175,000 Rp 85,000
Rp 175,000 Rp 85,000
 Pembayaran

Putaran
Nama Total Pembayaran
Ke-
Pak Rustam Rp 350,000
Beny Rp 175,000
Pak Edy Rp 175,000
1
Wandi Rp 150,000
Waldi R Rp 175,000
Asraf Rp 175,000
Haris Toraja Rp 175,000
Ridwan Rp 175,000
Rahim Rp 175,000
Hermawan Rp 175,000
Maswar Rp 175,000
Ferdi Rp 175,000
Andi Ridwan Rp 175,000
Samsir Rp 175,000
2
Sinchan Rp 150,000
Rahman Rp 150,000
Lisman Rp 150,000
Steven Rp 150,000
Idris Rp 150,000
Pak Abral Rp 25,000
Wahab Rp 175,000
Zul Rp 175,000
Ancha Rp 150,000
Ardian Rp 75,000
 List Parfume Tuan Daeng Achi
No Merk Stock (pcs) Harga Jual (@pcs)

Parfum Wanita
1 Zara Wonder Rose 1 Rp 130,000
2 Zara Gardenia 1 Rp 130,000
3 Zara Orchid 1 Rp 130,000
4 Zara Red Vanilla 1 Rp 130,000
5 Zara Tuberose 1 Rp 130,000
6 Bvlgari Omnia Amethyste 1 Rp 140,000
7 Armani My Way 1 Rp 140,000
8 Dior J'adore 1 Rp 140,000
9 YSL Libre 1 Rp 140,000
10 Armani Si 1 Rp 140,000
Parfum Pria
1 Dior Sauvage 1 Rp 140,000
2 YSL Black Opium 1 Rp 140,000
3 Chanel Allure Home Sport 1 Rp 140,000
4 OneMillion Paco Rabbane 1 Rp 140,000
5 CK One 1 Rp 140,000
6 Bvlgari Golde Black 1 Rp 140,000
7 Bvlgari Aqua 1 Rp 140,000
8 Versace Eros 1 Rp 140,000
9 Bleu De Chanel 1 Rp 140,000
10 Bvlgari Soir 1 Rp 140,000
Total Harga Parfum : Rp 2,750,000
Ongkos Kirim : Rp 215,000 (7 kg)
Total Keseluruhan : Rp 2,965,000
Pembayaran ke Distributor : Rp 2,015,000
Keuntungan : Rp 950,000
Total Keuntungan yang Didapatkan

Bulan Juni 2023 Nominal

Putaran 1 Rp 728,000
Dropship Deng Achi Rp 950,000
Putaran 2 Rp 1,187,000
Putaran 3 Rp 643,000

TOTAL Rp 3,508,000