4000

3000
3,000
4,000
4,000
4,000
4,000
3,000
3,000
15,000
2,000
5,000
1,000
13,000
3,000
12,000
1,000
4,000
6,000
3,000
1,000
4,000
4,000
13,000
12,000
3,000
22,000
7,000
3,000
9,000
8,000
3,000
4,000
24,000
1,000
3,000
8,000
4,000
3,000
8,000
4,000
4,000
5,000
1,000
1,000
 4,000
3,000
12,000
4,000
3,000
11,000
1,000
294,000
 Data Base margin me

No Menu QTY total penjualan HPP Harga jual

es panas Es
1 Nutrisari 8 8 1,200 3,000
2 Good Day 7 3 10 1,200 4,000
3 Chocolatos 3 3 1,750 5,000
4 Beng-beng 5 5 1,750 5,000
5 Teh Tarik 3 3 1,750 5,000
6 Good Day/top Capucino 5 5 1,750 5,000
7 Good Day Frezze 1 4 5 1,750 5,000
8 es teh 1 6 7 1,000 3,000
9 Energen 0 1,750 5,000
10 Kopi luak 1 1 1,200 4,000
11 kopi nescafe clasik 3 3 1,200 4,000
12 Milo 2 2 1,750 5,000
13 kopi kapal api special 0 1,000 3,000
14 kopi ABC susu 1 1 1,200 4,000
15 Jahe Susu 1 1 1,750 5,000
16 susu putih 0 1,000 5,000
17 Jahe Wangi 0 1,750 4,000
18 kukubima 0 1,200 4,000
19 xtra joss 0 2,500 9,000
20 soda susu 0 4,500 10,000
21 susu coklat 0 1,500 4,000
22 kopi kapal api mix 3 3 1,250 4,000
23 Indomie Rebus/goreng tanpa telur 2 2 2,800 7,000
24 Indomie Rebus/goreng pakai telur 5 5 5,900 7,000
25 Magelangan 2 2 5,000 13,000
26 Nasi Telur 0 6,000 12,000
27 Nasi Goreng 0 6,000 12,000
28 orak arik 0 7,000 10,000
29 nasi omelete 0 7,000 13,000
30 Mie Dog Dog 6 6 5,000 13,000
31 gorengan 16 16 500 1,000
32 jajanan 500an 6 6 300 500
33 jajanan 1000an 10 10 500 1,000
34 makaroni 0 2,000 5,000
71 104
-33 63,000 287,000

Laba tanggal 04 Agustus 2023

 Data Base margin menu Warmindo

Harga jual penjualan Produksi Margin

panas es panas
3,000 24,000 - 1,000 800 800 6,400 -
3,000 28,000 9,000 1,000 1,800 800 12,600 2,400
4,000 15,000 - 1,000 2,250 1,250 6,750 -
4,000 25,000 - 1,000 2,250 1,250 11,250 -
4,000 15,000 - 1,000 2,250 1,250 6,750 -
4,000 25,000 - 1,000 2,250 1,250 11,250 -
4,000 5,000 16,000 1,000 2,250 1,250 2,250 5,000
3,000 3,000 18,000 1,000 1,000 1,000 1,000 6,000
4,000 - - 1,000 2,250 1,250 - -
3,000 - 3,000 1,000 1,800 800 - 800
3,000 12,000 - 1,000 1,800 800 5,400 -
4,000 10,000 - 1,000 2,250 1,250 4,500 -
3,000 - - 1,000 1,000 1,000 - -
3,000 - 3,000 1,000 1,800 800 - 800
4,000 - 4,000 1,000 2,250 1,250 - 1,250
4,000 - - 1,000 3,000 2,000 - -
3,000 - - 1,000 1,250 250 - -
3,000 - - 1,000 1,800 800 - -
9,000 - - 1,000 5,500 5,500 - -
10,000 - - 1,000 4,500 4,500 - -
3,000 - - 1,000 1,500 500 - -
3,000 - 9,000 2,000 750 (250) - (750)
10,000 14,000 - 1,800 2,400 5,400
11,000 - 55,000 2,000 (900) 3,100 - 15,500
10,000 26,000 - 2,000 6,000 3,000 12,000 -
11,000 - - 2,000 4,000 3,000 - -
12,000 - - 2,000 4,000 4,000 - -
12,000 - - 2,000 1,000 3,000 - -
12,000 - - 2,000 4,000 3,000 - -
12,000 78,000 - 2,000 6,000 5,000 36,000 -
1,000 16,000 - 500 - - - -
500 3,000 - - 200 200 1,200 -
1,000 10,000 - - 500 500 5,000 -
5,000 - - 200 2,800 2,800 - -
309,000 117,000 39,500
287,000 426,000 (139,000) 1
376,000 2
3
4
ba tanggal 04 Agustus 2023 5
141,200 6
 7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
Total laba kotor anggaran belanja

6,400 9,600 8,000

15,000 12,000 10,000
6,750 5,250 3,000
11,250 8,750 5,000
6,750 5,250
11,250 8,750
7,250 8,750
7,000 7,000 7,000
- -
800 1,200 1,000
5,400 3,600 3,000
4,500 3,500 2,000
- - -
800 1,200
1,250 1,750 1,000
- - -
- - -
- - -
- -
- -
- -
(750) 3,750 6,000

15,500 29,500 9000

12,000 10,000 4,000
- - -
- - -
- -
- - -
36,000 30,000 12,000
- 8,000 8,000
1,200 1,800
5,000 5,000 -
- - -
147,150 149,850 79,000 228,850 376,000
133,000 95,300 1,000 58,150
202,000
144,600
93,850
245,150 80,000
 Stock barang
No Menu stok lama
stock awal Terjual belanja stock akhir
1 Nutrisari 55 8 0 47
2 Good Day 40 10 0 30
3 Chocolatos 18 3 0 15
4 Beng-beng 15 5 0 10
5 Teh Tarik 6 3 0 3
6 Good Day/top Capucino 13 5 0 8
7 Good Day Frezze 14 5 0 9
8 es teh 7 0 -7
9 Energen 17 0 0 17
10 Kopi luak 13 1 0 12
11 kopi nescafe clasik 7 3 0 4
12 Milo 15 2 0 13
13 kopi kapal api special 10 0 10
14 kopi ABC susu 12 1 0 11
15 Jahe Susu 17 1 0 16
16 susu putih 6 0 0 6
17 Jahe Wangi 2 0 0 2
18 kukubima 5 0 0 5
19 xtra joss 10 0 0 10
20 soda susu 0 0 0 0
21 susu coklat -1 0 -1
34 kopi kapal api mix 21 0 21
22 mie rebus 39 3 0 36
23 mie goreng 25 5 0 20
24 mie burung dara 27 2 0 25
25 Nasi Telur 0 0 0
26 Nasi Goreng 0 0 0
27 orak arik 0 0 0
28 nasi omelete 0 0 0
29 Mie Dog Dog 6 0 -6
30 nasi putih 16 0 -16
31 telur 20 6 14
32 0 0
33 jahe merah 3 0 3
34 kopi kapal api mix 21 0 21
35 top gula aren susu 15 0 15
36 kopi pikopi gula aren 19 0 19
37 top gula aren 12 0 12
38 jahe madu 10 0 10
39 kopi indocafe 19 19
40 kacang koro 10 10
41 mie spix kecil 20 20
 stok terbaru
stock awal terjual sisa belanja stock akhir
47 8 39 10 49 Nutrisari
30 8 22 10 32 Good Day
15 9 6 10 16 Chocolatos
10 9 1 10 11 Beng-beng
3 8 -5 10 5 Teh Tarik
8 9 -1 10 9 Good Day/top Capucino
9 9 0 10 10 Good Day Frezze
-7 9 -16 10 -6 es teh
17 9 8 10 18 Energen
12 9 3 10 13 Kopi luak
4 9 -5 10 5 nescafe
13 9 4 10 14 Milo
kopi hitam
11 9 2 10 12 Kopi Susu
16 9 7 10 17 Jahe Susu
6 9 -3 0 -3 Susu putih/Susu Coklat
2 9 -7 0 -7 Jahe Wangi
5 9 -4 0 -4 Xtra Joss/kuku bima
10 9 1 0 1 xtra joss susu
0 9 -9 0 -9 soda susu
kopi abc

36 36 0 36 Indomie Rebus/goreng tante

20 5 15 0 15 Indomie Rebus/goreng pakai telur
25 25 0 25 Magelangan
0 0 0 0 Nasi Telur
0 0 0 0 Nasi Goreng
0 0 0 0 orak arik
0 0 0 0 nasi omelete
-6 -6 0 -6 Mie Dog Dog
1 -1 0 -1 gorengan
jajanan 500an
jajanan 1000an
makaroni