No 1 2 3 4 5 6 7 8 9 10 11
Barang Baju kaos Baju kemeja Jaket Bomber Celana polo hitam celana jens singlet sepatu sandal kaos kaki Topi Tali pinggang
Jumlah Rata-Rata Tertinggi Terendah
unit
Harga Modal
Harga Jual
Total Modal
80 18 33 57 56 10 66 24 67 12 26
Rp 30,000.00 Rp Rp 45,000.00 Rp Rp 85,000.00 Rp Rp 100,000.00 Rp Rp 100,000.00 Rp Rp 5,000.00 Rp Rp 85,000.00 Rp Rp 90,000.00 Rp Rp 5,000.00 Rp Rp 40,000.00 Rp Rp 35,000.00 Rp
100,000.00 250,000.00 400,000.00 225,000.00 200,000.00 15,000.00 200,000.00 120,000.00 6,000.00 50,000.00 45,000.00
Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
2,400,000.00 810,000.00 2,805,000.00 5,700,000.00 5,600,000.00 50,000.00 5,610,000.00 2,160,000.00 335,000.00 480,000.00 910,000.00
449 40.81818 80 10
Rp 620,000.00 Rp Rp 56,363.64 Rp Rp 100,000.00 Rp Rp 5,000.00 Rp
1,611,000.00 146,454.55 400,000.00 6,000.00
Rp Rp Rp Rp
26,860,000.00 2,441,818.18 5,700,000.00 50,000.00
Total Jualan Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
8,000,000.00 4,500,000.00 13,200,000.00 12,825,000.00 11,200,000.00 150,000.00 13,200,000.00 2,880,000.00 402,000.00 600,000.00 1,170,000.00
Pajak 10% Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
800,000.00 450,000.00 1,320,000.00 1,282,500.00 1,120,000.00 15,000.00 1,320,000.00 288,000.00 40,200.00 60,000.00 117,000.00
Diskon 10% Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
800,000.00 450,000.00 1,320,000.00 1,282,500.00 1,120,000.00 15,000.00 1,320,000.00 288,000.00 40,200.00 60,000.00 117,000.00
Diskon +5% Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp Rp
400,000.00 225,000.00 660,000.00 641,250.00 560,000.00 7,500.00 660,000.00 144,000.00 20,100.00 30,000.00 58,500.00
Rugi/Laba Rp Rp Rp Rp Rp Rp Rp Rp -Rp -Rp -Rp
3,600,000.00 2,565,000.00 7,095,000.00 3,918,750.00 2,800,000.00 62,500.00 4,290,000.00 33,500.00 30,000.00 32,500.00
Rp 68,127,000.00 Rp 6,812,700.00 Rp 6,812,700.00 Rp 3,406,350.00 Rp 24,235,250.00 Rp 6,193,363.64 Rp 619,336.36 Rp 619,336.36 Rp 309,668.18 Rp 2,203,204.55 Rp 13,200,000.00 Rp 1,320,000.00 Rp 1,320,000.00 Rp 660,000.00 Rp 7,095,000.00 Rp 150,000.00 Rp 15,000.00 Rp 15,000.00 Rp 7,500.00 -Rp 33,500.00
Status Laba Laba Laba Laba Laba Laba Laba Balik modal Rugi Rugi Rugi Laba Laba Laba Rugi