excel toko pulsa
5
NO PRODUK KODE HARGA BELI HARGA JUAL 1 ESIA ES1 1,150 2,000 2 ES5 5,100 6,000 3 ES10 10,100 11,000 4 ES15 15,100 16,000 5 ES20 20,050 21,000 6 ES25 24,950 26,000 7 ES50 48,950 51,000 8 ES100 96,500 98,000 9 MENTARI MT5 5,350 6,000 10 MT10 10,350 11,000 11 MT20 20,000 21,000 12 MT25 24,700 26,000 13 MT50 48,950 51,000 14 MT100 95,700 98,000 15 MTG5 5,350 6,000 16 MTS5 5,350 6,000 17 MTS8 8,350 9,000 18 MTS30 29,700 31,000 19 IM3 IM5 5,350 6,000 20 IM10 10,350 11,000 21 IM20 20,000 21,000 22 IM25 24,700 26,000 23 IM50 48,950 51,000 24 IM100 95,700 97,000 25 IMG5 5,350 6,000 26 IMS5 5,350 6,000 27 IMS8 8,350 9,000 28 IMS30 29,700 31,000 29 XL XL5 5,350 6,000 30 XL10 10,350 11,000 32 XL25 24,950 26,000 33 XL50 49,600 51,000 34 XL100 98,900 100,000 35 XLE10 10,050 11,000 36 XLE50 49,600 51,000 37 XLE100 98,900 100,000 38 SIMPATI SP5 5,600 6,000 39 SP10 10,350 11,000 40 SP20 20,150 21,000 41 SP50 49,500 51,000 42 SP100 98,300 100,000 43 AS AS5 5,600 6,000 44 AS10 10,350 11,000 45 AS15 15,900 17,000 46 AS20 20,150 21,000 47 AS25 25,400 26,000 48 AS50 49,500 51,000 49 AS100 98,300 100,000
-
Upload
taufan-andi-firmansyah -
Category
Documents
-
view
24 -
download
4
description
excel work untuk toko pulsa
Transcript of excel toko pulsa
NO PRODUK KODE HARGA BELI HARGA JUAL1 ESIA ES1 1,150 2,0002 ES5 5,100 6,0003 ES10 10,100 11,0004 ES15 15,100 16,0005 ES20 20,050 21,0006 ES25 24,950 26,0007 ES50 48,950 51,0008 ES100 96,500 98,0009 MENTARI MT5 5,350 6,000
10 MT10 10,350 11,00011 MT20 20,000 21,00012 MT25 24,700 26,00013 MT50 48,950 51,00014 MT100 95,700 98,00015 MTG5 5,350 6,00016 MTS5 5,350 6,00017 MTS8 8,350 9,00018 MTS30 29,700 31,00019 IM3 IM5 5,350 6,00020 IM10 10,350 11,00021 IM20 20,000 21,00022 IM25 24,700 26,00023 IM50 48,950 51,00024 IM100 95,700 97,00025 IMG5 5,350 6,00026 IMS5 5,350 6,00027 IMS8 8,350 9,00028 IMS30 29,700 31,00029 XL XL5 5,350 6,00030 XL10 10,350 11,00032 XL25 24,950 26,00033 XL50 49,600 51,00034 XL100 98,900 100,00035 XLE10 10,050 11,00036 XLE50 49,600 51,00037 XLE100 98,900 100,00038 SIMPATI SP5 5,600 6,00039 SP10 10,350 11,00040 SP20 20,150 21,00041 SP50 49,500 51,00042 SP100 98,300 100,00043 AS AS5 5,600 6,00044 AS10 10,350 11,00045 AS15 15,900 17,00046 AS20 20,150 21,00047 AS25 25,400 26,00048 AS50 49,500 51,00049 AS100 98,300 100,000
saldo hp Rp 103,500 omzet Rp 59,000 laba bersihtotal saldo Rp 643,000 utang Rp - laba kotor Rp 6,500 BEP 0
no tanggal kode ket kas masuk kas keluar pulsa masuk saldo hp pulsa keluar
1 01 September 2010 MDL-MSK MODAL AWAL 300,000 Rp - 2 Rp 100,000 Rp100,000 3 01 September 2010 ES10 ESIA Rp 89,850 Rp 10,150 4 ES20 ESIA Rp 69,800 Rp 20,050 5 ES15 ESIA Rp 54,700 Rp 15,100 6 XL10 XL Rp 44,350 Rp 10,350 7 SP5 jenong Rp 39,250 Rp 5,100 8 MDL beli pulsa untuk counter Rp 100,000 Rp139,250 9 Rp139,250
10 Rp139,250 11 IM10 jenong Rp128,900 Rp 10,350 12 Rp128,900 13 BYR-J pembayaran utang jenong Rp128,900 14 Rp128,900 15 AS25 DOY Rp103,500 Rp 25,400 16 Rp103,500 17 MDL-MSK DANA TAMBAHAN NYOKAP 500,000 Rp103,500 18 Rp103,500 19 BYR-D pembayaran utang doy Rp103,500 20 Rp103,500 21 OUT BELI BANGKU 60,000 Rp103,500 22 Rp103,500 23 Rp103,500 24 Rp103,500 25 Rp103,500 26 Rp103,500
27 Rp103,500 28 Rp103,500 29 Rp103,500 30 Rp103,500
total 800,000 60,000 Rp 200,000 Rp103,500 Rp 96,500
Rp 6,500
harga pulsa kredit debit laba total saldo
Rp - Rp 300,000 Rp - Rp 200,000
Rp 11,000 Rp 850 Rp 211,000 Rp 21,000 Rp 950 Rp 232,000 Rp 16,000 Rp 900 Rp 248,000 Rp 11,000 Rp 650 Rp 259,000
Rp 6,000 Rp (5,100) Rp 259,000 Rp - Rp 159,000 Rp - Rp 159,000 Rp - Rp 159,000
Rp 11,000 Rp (10,350) Rp 159,000 Rp - Rp 159,000
Rp 17,000 Rp 17,000 Rp 176,000 Rp - Rp 176,000
Rp 27,000 Rp (25,400) Rp 176,000 Rp - Rp 176,000 Rp - Rp 676,000 Rp - Rp 676,000
Rp 27,000 Rp 27,000 Rp 703,000 Rp - Rp 703,000 Rp - Rp 643,000 Rp - Rp 643,000 Rp - Rp 643,000 Rp - Rp 643,000 Rp - Rp 643,000 Rp - Rp 643,000
Rp - Rp 643,000 Rp - Rp 643,000 Rp - Rp 643,000 Rp - Rp 643,000
Rp 59,000 Rp 44,000 Rp 44,000 Rp 6,500 Rp 643,000
