Periode 03 - 11 Peb 2023

No Nama Barang Banyaknya Harga Jual Total

1 Milo 2 80,000 160,000
2 Cadbury Toples 2 169,000 338,000
3 Quaker Coklat 2 90,000 180,000
4 Ahuat Extra Rich 2 80,000 160,000
5 Ali Ginseng 3 97,500 292,500
6 Maggi Kari 3 60,000 180,000
7 Teh Kuan Yin 1 175,000 175,000
751,500 1,485,500
584,000
115,869 By Layanan Tokped 7.8%
175,000 By Iklan 7x tayang @25000
293,131
Periode 12 - 19 Peb 2023
No Nama Barang Banyaknya Harga Jual Total
1 Maggi Tom Yam 4 60,000 240,000
2 Maggi Ayam 4 60,000 240,000
3 Ahuat Kopi Tiam 2 85,000 170,000
4 Essenso Kuning 3 95,000 285,000
5 Essenso Merah 2 95,000 190,000
6 Cadbury Hot Choco 3 80,000 240,000
7 Ali Ginseng 5 97,500 487,500
8 Milo 1 80,000 80,000
9 Quaker Vanilla 3 90,000 270,000
10 Quaker Matcha 1 90,000 90,000
11 Penang Less Sugar 2 85,000 170,000
12 Maling 1 50,000 50,000
13 Nescafe Blend Ori 1 90,000 90,000
1,057,500 2,602,500

924,500
202,995 By Layanan Tokped 7.8%
150,000 By Iklan 6x tayang @25000
571,505

Periode 20 - 25 Peb 2023

No Nama Barang Banyaknya Harga Jual Total
1 Ali Ginseng 1 97,500 97,500
2 Maggi Asam Laksa 2 60,000 120,000
3 Maggi Tom Yam 2 60,000 120,000
4 Maggi Kari 1 60,000 60,000
5 Maggi Ayam 2 60,000 120,000
6 Kyushu Black 1 85,000 85,000
7 Quaker Coklat 1 95,000 95,000
 8 Quaker Vanilla 3 90,000 270,000
9 Quaker Mocha 2 90,000 180,000
10 Quaker Berry 3 90,000 270,000
11 Quaker Original 1 90,000 90,000
12 Cadbury Mini Bites 1 85,000 85,000
13 Cadbury Toples 1 170,000 170,000
1,132,500 1,762,500

794,800
137,475 By Layanan Tokped 7.8%
150,000 By Iklan 6x tayang @25000
507,325

Periode 26 Peb - 03 Mar 2023

No Nama Barang Banyaknya Harga Jual Total
1 Nescafe Hazelnut 3 100,000 300,000
2 Cadbury Mini Bites 2 85,000 170,000
3 Chup Ori 1 85,000 85,000
4 Kyushu Black 1 85,000 85,000
5 Maggi Asam 2 60,000 120,000
6 Nescafe Gold Darklatte 5 100,000 500,000
7 Maggi Tomyam 1 60,000 60,000
8 Maggi Ayam 1 60,000 60,000
9 Maling 2 57,500 115,000
10 Nestum 1 75,000 75,000
11 Quaker Ori 1 90,000 90,000
12 Quaker Berry 2 90,000 180,000
13 Quaker Vanilla 2 90,000 180,000
14 Quaker Coklat 1 95,000 95,000
1,132,500 2,115,000

825,600
164,970 By Layanan Tokped 7.8%
200,000 By Iklan 8x tayang @25000
460,630

Periode 04 Mar - 11 Mar 2023

No Nama Barang Banyaknya Harga Jual Total
1 Quaker Berry 2 90,000 180,000
2 Quaker Matcha 2 90,000 180,000
3 Quaker Coklat 1 95,000 95,000
4 Garam 20 32,000 640,000
5 Maggi Laksa 1 60,000 60,000
6 Maggi Kari 2 60,000 120,000
7 Quaker Ori 3 90,000 270,000
 8 Nestum 1 80,000 80,000
9 Chup The Tarik 1 83,000 83,000
10 Ali Ginseng 4 97,500 390,000
11 Nescafe Hazelnut 4 100,000 400,000

877,500 2,498,000

1,052,750
194,844 By Layanan Tokped 7.8%
225,000 By Iklan 9x tayang @25000
632,906

Periode 12 Mar - 18 Mar 2023

No Nama Barang Banyaknya Harga Jual Total
1 Ali ginseng 5 97,500 487,500
2 Cadbury Mini Bites 3 85,000 255,000
3 Maggi Kari 3 60,000 180,000
4 Quaker Vanilla 2 90,000 180,000
5 Quaker Matcha 2 90,000 180,000
6 Maggi Tom Yam 2 60,000 120,000
7 Ahuat Kopitiam 1 85,000 85,000
8 Ahuat Extra Rich 1 90,000 90,000
9 Cadbury Toples 3 170,000 510,000
10 Nescafe Ori 1 100,000 100,000
11 Oldtown Classic 2 90,000 180,000

1,017,500 2,367,500

891,800
184,665 By Layanan Tokped 7.8%
250,000 By Iklan 10x tayang @25000
457,135

Periode 19 Mar - 26 Mar 2023

No Nama Barang Banyaknya Harga Jual Total
1 Oldtown Classic 1 90,000 90,000
2 Chup Less Sweet 1 90,000 90,000
3 Chup Original 1 90,000 90,000
4 Ali Ginseng 5 100,000 500,000
5 Penang Less Sugar 3 90,000 270,000
6 Essenso Merah 1 95,000 95,000
 7 Essenso Kuning 1 95,000 95,000
8 Maggi Asam Laksa 4 60,000 240,000
9 Maggi Tom Yam 2 60,000 120,000
10 Maggi Kari 3 60,000 180,000
11 Maggi Ayam 3 60,000 180,000
12 Quaker Coklat 4 95,000 380,000
13 Quaker Berry Burst 1 90,000 90,000
-
1,075,000 2,420,000

967,600
188,760 By Layanan Tokped 7.8%
250,000 By Iklan 10x tayang @25000
528,840

Periode 27 Mar - 03 Apr 2023

No Nama Barang Banyaknya Harga Jual Total
1 Maggi Kari 8 65,000 520,000
2 Essenso Kuning 3 95,000 285,000
3 Essenso Merah 4 95,000 380,000
4 Quaker Berry 1 90,000 90,000
5 Ali Ginseng 6 100,000 600,000
-
445,000 1,875,000

664,850
146,250 By Layanan Tokped 7.8%
175,000 By Iklan 7x tayang @25000
343,600

Periode 04 Apr - 09 Apr 2023

No Nama Barang Banyaknya Harga Jual Total
1 Essenso Merah 4 95,000 380,000
2 Essenso Kuning 2 95,000 190,000
3 Cadbury Toples 1 170,000 170,000
4 Nestum Madu 2 80,000 160,000
5 Maggi Kari 2 65,000 130,000
6 Maggi Asam Laksa 1 65,000 65,000
7 Ali Ginseng 5 100,000 500,000
8 Maling 1 60,000 60,000
-
730,000 1,655,000
 532,450
129,090 By Layanan Tokped 7.8%
125,000 By Iklan 5x tayang @25000
278,360

Periode 10 Apr - 17 Apr 2023

No Nama Barang Banyaknya Harga Jual Total
1 Chek Hup Rich 2 85,000 170,000
2 Maggi Ayam 2 65,000 130,000
3 Maggi Asam Laksa 2 65,000 130,000
4 Maggi Kari 3 65,000 195,000
5 Maling 1 60,000 60,000
6 Nescafe Blend Ori 2 90,000 180,000
7 Quaker Berry 1 90,000 90,000
8 Garam Himalaya 2 35,000 70,000
9 Cadbury Mini Bites 1 90,000 90,000
10 Ali Ginseng 3 100,000 300,000
-
745,000 1,415,000

578,666
110,370 By Layanan Tokped 7.8%
175,000 By Iklan 7x tayang @25000
293,296

Periode 18 Apr - 05 Mei 2023

No Nama Barang Banyaknya Harga Jual Total
1 Penang Less Sugar 2 90,000 180,000
2 Ahuat Extra Rich 2 90,000 180,000
3 Milo 4 85,000 340,000
4 Essenso Merah 2 110,000 220,000
5 Essenso Kuning 2 110,000 220,000
6 Ahuat Gold Medal 2 83,000 166,000
7 Nescafe Gold Darklatte 1 115,000 115,000
8 Nescafe Blend Rich 1 97,500 97,500
9 Garam 15 35,000 525,000
10 Maling 2 60,000 120,000
11 Maggi Kari 6 65,000 390,000
12 Maggi Asam Laksa 4 65,000 260,000
13 Maggi Ayam 2 65,000 130,000
14 Maggi Tomyam 2 65,000 130,000
15 Ali Ginseng 4 100,000 400,000
 1,235,500 3,473,500

1,402,220
270,933 By Layanan Tokped 7.8%
525,000 By Iklan 21x tayang @25000
606,287

Periode 06 Mei - 14 Mei 2023

No Nama Barang Banyaknya Harga Jual Total
1 Maggi Ayam 2 65,000 130,000
2 Maggi Tom Yam 2 65,000 130,000
3 Quaker Mocha 2 90,000 180,000
4 Quaker Matcha 2 90,000 180,000
5 Quaker Berry 5 90,000 450,000
6 Quaker Coklat 1 95,000 95,000
7 Quaker Vanilla 4 90,000 360,000
8 Maggi Kari 4 65,000 260,000
9 Oldtown Cane Sugar 1 85,000 85,000
10 Ali Ginseng 2 100,000 200,000
835,000 2,070,000

915,666
161,460 By Layanan Tokped 7.8%
350,000 By Iklan 14x tayang @25000
404,206

Periode 15 Mei - 20 Mei 2023

No Nama Barang Banyaknya Harga Jual Total
1 Oldtown Hazelnut 2 90,000 180,000
2 Penang Creamer 2 90,000 180,000
3 Maggi Laksa 1 65,000 65,000
4 Maggi Tom Yam 3 65,000 195,000
5 Maggi Kari 2 65,000 130,000
6 Maggi Ayam 2 65,000 130,000
7 Quaker Vanilla 1 95,000 95,000

535,000 975,000

387,200
76,050 By Layanan Tokped 7.8%
175,000 By Iklan 7 x tayang @25000
136,150
Periode 21 Mei - 29 Mei 2023
No Nama Barang Banyaknya Harga Jual Total
1 Maggi Ayam 3 65,000 195,000
2 Maggi Kari 2 65,000 130,000
3 Maggi Tom Yam 3 65,000 195,000
4 Maggi Asam Laksa 2 65,000 130,000
5 Quaker Original 2 95,000 190,000
6 Teh Kuan Yin 1 175,000 175,000
7 Chek Hup Less sweet 1 90,000 90,000
8 Ali Ginseng 4 100,000 400,000
9 Kyushu Black 1 90,000 90,000
810,000 1,595,000

648,250
124,410 By Layanan Tokped 7.8%
400,000 By Iklan 16 x tayang @25000 ( 21 = 2x, 22 = 2x, 23 =2x, 25 = 3x, 26 = 1x
123,840

Periode 30 Mei - 11 Juni 2023

No Nama Barang Banyaknya Harga Jual Total
1 Cadbury Hot Choco 2 85,000 170,000
2 Ali Ginseng 4 100,000 400,000
3 Maggi Asam Laksa 1 65,000 65,000
4 Maggi Tom Yam 1 65,000 65,000
5 Maggi Kari 5 65,000 325,000
6 Ali Ginseng 3 100,000 300,000
7 Cadbury Hot Choco 2 85,000 170,000
8 Essenso Kuning 1 110,000 110,000
9 Milo 2 80,000 160,000
10 Nescafe Blend Rich 2 97,500 195,000
852,500 1,960,000

670,050
124,790 By Layanan Tokped kurleb 7.8%
475,000 By Iklan 19 x tayang @25000 ( 1-3x, 2 -2x, 3-2x, 4-2x, 5-1x, 7-1x, 8-2x, 9
70,260

Periode 12 Juni - 19 Juni 2023

No Nama Barang Banyaknya Harga Jual Total
1 Ali Ginseng 6 100,000 600,000
2 Maggi Kari 4 65,000 260,000
3 Quaker Matcha 1 95,000 95,000
 4 Penang Kopi Putih 1 90,000 90,000
5 Penang Coffee Creamer 1 90,000 90,000
6 Maggi Tom Yam 1 65,000 65,000
7 Maggi Ayam 2 65,000 130,000
570,000 1,330,000

505,600
103,740 By Layanan Tokped kurleb 7.8%
200,000 By Iklan 8 x tayang @25000 ( 1-3x, 2 -2x, 3-2x, 4-2x, 5-1x, 7-1x, 8-2x, 9
201,860

Periode 20 Juni - 26 Juni 2023

No Nama Barang Banyaknya Harga Jual Total
1 Maggi Kari 5 70,000 350,000
2 Teh Kuning 1 175,000 175,000
3 Ali Ginseng 5 110,000 550,000
4 Chek Hup Teh Tarik Kuning 1 90,000 90,000
5 Chek Hup Teh Tarik Hijau 1 85,000 85,000
6 Maling 1 1 60,000 60,000
-
590,000 1,310,000

569,000
102,180 By Layanan Tokped kurleb 7.8%
150,000 By Iklan 6 x tayang @25000
316,820

Periode 27 Juni - 30 Juni 2023

No Nama Barang Banyaknya Harga Jual Total
1 Nescafe Gold Dark Latte 1 120,000 120,000
2 Esssenso Merah 1 110,000 110,000
3 Ali Ginseng 2 110,000 220,000
4 Maggi Kari 3 70,000 210,000
5 Maggi Tom Yam 2 70,000 140,000
6 Oldtown Cane Sugar 1 90,000 90,000
7 Oldtown Hazelnut 1 90,000 90,000
-
660,000 980,000

418,000
76,440 By Layanan Tokped kurleb 7.8%
75,000 By Iklan 3 x tayang @25000
266,560
Periode 01 Juli - 07 Juli 2023
No Nama Barang Banyaknya Harga Jual Total
1 Garam 36 35,000 1,260,000
2 Ali Ginseng 5 110,000 550,000
3 Essenso Merah 1 110,000 110,000
4 Maggi Kari 3 70,000 210,000
5 Milo 4 85,000 340,000
6 Kokoo Coklat 1 85,000 85,000
7 Kokoo Hazelnut 1 85,000 85,000
8 Maling 3 60,000 180,000
640,000 2,820,000

1,318,301
219,960 By Layanan Tokped kurleb 7.8%
150,000 By Iklan 6 x tayang @25000
948,341

Periode 08 Juli - 19 Juli 2023

No Nama Barang Banyaknya Harga Jual Total
1 Vitamin C 1 320,000 320,000
2 Ali Ginseng 4 110,000 440,000
3 Kokoo Coklat 1 85,000 85,000
4 Maggi Kari 4 70,000 280,000
5 Maggi Ayam 3 70,000 210,000
6 Maggi Asam Laksa 2 70,000 140,000
7 Quaker Matcha 2 95,000 190,000
8 Mie Kyushu Black 1 90,000 90,000
910,000 1,755,000

669,800
136,890 By Layanan Tokped kurleb 7.8%
125,000 By Iklan 5 x tayang @25000
407,910

Periode 20 Juli - 03 Agustus 2023

No Nama Barang Banyaknya Harga Jual Total
1 Quaker Matcha 3 95,000 285,000
2 Quaker Mocha 5 95,000 475,000
3 Quaker Coklat 4 95,000 380,000
4 Quaker Ori 2 95,000 190,000
5 Ali Ginseng 5 110,000 550,000
 6 Maling 3 60,000 180,000
7 Maggi Tom Yam 5 70,000 350,000
8 Maggi Ayam 3 70,000 210,000
690,000 2,620,000

1,180,700
204,360 By Layanan Tokped kurleb 7.8%
350,000 By Iklan 14 x tayang @25000
626,340

Periode 04 Agustus - 21 Agustus 2023

No Nama Barang Banyaknya Harga Jual Total
1 Oldtown Hazelnut 1 90,000 90,000
2 Oldtown Cane Sugar 1 90,000 90,000
3 Ali Ginseng 4 110,000 440,000
4 Ahuat Extra Rich 2 90,000 180,000
5 Ahuat Gold Medal 2 90,000 180,000
6 Kokoo Hazelnut 1 85,000 85,000
7 Chek Hup Coffee Creamer 1 80,000 80,000
8 Chek Hup Original 1 90,000 90,000
9 Chek Hup Less Sweet 1 90,000 90,000
10 Maggi Ayam 1 70,000 70,000
11 Maggi Asam Laksa 2 70,000 140,000
12 Maggi Tom Yam 3 70,000 210,000
13 Mie Kyushu Black 2 90,000 180,000
14 Maling 5 60,000 300,000
15 Cadbury Hot Choco 2 85,000 170,000
1,260,000 2,395,000

845,200
186,810 By Layanan Tokped kurleb 7.8%
450,000 By Iklan 18 x tayang @25000
208,390

Periode 22 Agustus - 03 September 2023

No Nama Barang Banyaknya Harga Jual Total
1 Ali Ginseng 7 110,000 770,000
2 Milo 4 85,000 340,000
3 Maling 2 60,000 120,000
4 Garam 15 35,000 525,000
5 Chek Hup Teh Tarik Kuning 1 90,000 90,000
6 Penang White Coffee 1 90,000 90,000
7 Maggi Tom Yam 2 70,000 140,000
8 Quaker Vanilla 2 95,000 190,000
9 Quaker Berry 2 95,000 190,000
10 Essenso Merah 3 115,000 345,000
845,000 2,800,000

1,113,300
218,400 By Layanan Tokped kurleb 7.8%
525,000 By Iklan 21 x tayang @25000
369,900
Harga Modal
120,000
208,000
98,000
122,000
205,500
78,000
70,000
901,500 584,000

Harga Modal
112,000
112,000
119,000
216,000
130,000
170,000
350,600
60,000
149,000
50,000
114,000
39,400
56,000
1,678,000 924,500

Harga Modal
71,200
56,000
60,000
26,000
56,000
52,500
49,000
 150,000
98,000
145,000
48,000
52,000
104,000
967,700 794,800

Harga Modal
192,600
104,000
60,000
52,500
56,000
340,000
30,000
28,000
78,800
52,500
50,000
96,000
100,000
49,000
1,289,400 825,600

Harga Modal
100,000
100,000
50,000
271,450
28,000
52,000
150,000
 52,500
60,500
284,800
296,000

1,445,250 1,052,750

Harga Modal
356,000
156,000
78,000
100,000
100,000
56,000
60,000
64,500
318,600
57,000
129,600

1,475,700 891,800

Harga Modal
67,000
60,000
60,000
351,000
184,000
72,200
 72,200
112,000
56,000
84,000
84,000
200,000
50,000

1,452,400 967,600

Harga Modal
232,050
214,700
287,400
50,000
426,000

1,210,150 664,850

Harga Modal
286,800
140,600
109,750
104,000
58,300
28,000
355,000
40,100

1,122,550 532,450
Harga Modal
120,000
73,734
56,000
87,450
40,100
116,000
50,000
28,050
52,000
213,000

836,334 578,666

Harga Modal
130,000
129,500
266,000
143,800
140,100
123,796
73,000
57,000
213,750
80,200
174,400
124,000
75,734
56,000
284,000
 2,071,280 1,402,220

Harga Modal
75,734
56,000
100,000
100,000
250,000
50,000
200,000
115,600
65,000
142,000
1,154,334 915,666

Harga Modal
129,000
114,000
39,500
118,500
57,800
79,000
50,000

587,800 387,200
 Harga Modal
107,900
57,800
118,500
79,000
100,000
70,000
60,000
298,550
55,000
946,750 648,250

22 = 2x, 23 =2x, 25 = 3x, 26 = 1x, 27 = 2x, 28 = 2x, 20 = 2x )

Harga Modal
109,000
295,650
39,500
39,500
144,500
225,000
120,000
69,800
133,000
114,000
1,289,950 670,050

-2x, 3-2x, 4-2x, 5-1x, 7-1x, 8-2x, 9-2x, 10-2x, 11-2x )

Harga Modal
450,000
115,600
50,000
 54,500
57,000
39,500
57,800
824,400 505,600

-2x, 3-2x, 4-2x, 5-1x, 7-1x, 8-2x, 9-2x, 10-2x, 11-2x )

Harga Modal
144,500
70,000
365,000
60,500
60,500
40,500

741,000 569,000

Harga Modal
69,900
72,000
146,000
86,700
57,800
64,800
64,800

562,000 418,000
Harga Modal
471,800
365,000
72,000
86,700
266,000
59,900
59,999
120,300
1,501,699 1,318,301

Harga Modal
297,000
292,000
59,900
115,600
86,700
79,000
100,000
55,000
1,085,200 669,800

Harga Modal
146,000
244,000
200,000
100,000
362,000
 120,300
176,300
90,700
1,439,300 1,180,700

Harga Modal
64,800
64,800
280,000
128,000
125,800
60,000
61,500
60,000
60,000
28,900
79,000
116,500
100,000
200,500
120,000
1,549,800 845,200

Harga Modal
510,000
252,000
80,200
240,000
60,500
57,000
77,000
 98,000
96,000
216,000
1,686,700 1,113,300
Monthly Expenses Maret

Ongkos 300,000 10.000 / hari v

Sarapan + Maksi 360,000 15.000 x 24 v
Hp 110,000 Plus pajak v
Coloring 50,000
Kolekte 200,000 4 minggu @ 50k v
Ganti Batu Jam 35,000 yg biru v
Pulsa 116,000 isi pulsa @29K, 4 nomer v
Mama 300,000 v
Celana 300,000 v
1,771,000

Monthly Expenses April

Ongkos 220,000 10.000 / hari v

Sarapan + Maksi 270,000 15.000 x 18 v
Hp 110,000 Plus pajak v
Coloring 50,000
Kolekte 200,000 4 minggu @ 50k v
Pulsa 116,000 isi pulsa @29K, 4 nomer v
Mama 300,000 v

1,266,000