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 7 7 1,200 3,000
2 Good Day 6 6 1,200 4,000
3 Chocolatos 5 3 8 1,750 5,000
4 Beng-beng 1 1 1,750 5,000
5 Teh Tarik 1 1 2 1,750 5,000
6 Good Day/top Capucino 1 1 2 1,750 5,000
7 Good Day Frezze 0 1,750 5,000
8 es teh 1 1 1,000 3,000
9 Energen 0 1,750 5,000
10 Kopi luak 1 1 1,200 4,000
11 nescafe 1 1 2 1,200 4,000
12 Milo 2 2 1,750 5,000
13 kopi hitam 4 5 9 1,000 3,000
14 Kopi Susu 0 1,200 4,000
15 Jahe Susu 0 1,750 5,000
16 Susu putih/Susu Coklat 1 1 2 1,000 5,000
17 Jahe Wangi 0 1,750 4,000
18 Xtra Joss/kuku bima 0 1,200 4,000
19 xtra joss susu 0 2,500 9,000
20 soda susu 0 4,500 10,000
21 kopi abc 1 1 2 1,500 4,000
22 Indomie Rebus/goreng tante 1 1 2,800 7,000
23 Indomie Rebus/goreng pakai telur 1 1 5,900 7,000
24 Magelangan 2 2 5,000 13,000
25 Nasi Telur 1 1 6,000 12,000
26 Nasi Goreng 2 2 6,000 12,000
27 orak arik 0 7,000 10,000
28 nasi omelete 0 7,000 13,000
29 Mie Dog Dog 0 5,000 13,000
30 gorengan 8 8 500 1,000
31 jajanan 500an 16 16 300 500
32 jajanan 1000an 8 8 500 1,000
33 makaroni 0 2,000 5,000
71 84
-13 63,000 287,000

Laba tanggal 04 Agustus 2023

 Data Base margin menu Warmindo

Harga jual penjualan Produksi Margin

panas es panas
3,000 21,000 - 1,000 800 800 5,600 -
3,000 24,000 - 1,000 1,800 800 10,800 -
4,000 25,000 12,000 1,000 2,250 1,250 11,250 3,750
4,000 5,000 - 1,000 2,250 1,250 2,250 -
4,000 5,000 4,000 1,000 2,250 1,250 2,250 1,250
4,000 5,000 4,000 1,000 2,250 1,250 2,250 1,250
4,000 - - 1,000 2,250 1,250 - -
3,000 - 3,000 1,000 1,000 1,000 - 1,000
4,000 - - 1,000 2,250 1,250 - -
3,000 4,000 - 1,000 1,800 800 1,800 -
3,000 4,000 3,000 1,000 1,800 800 1,800 800
4,000 - 8,000 1,000 2,250 1,250 - 2,500
3,000 12,000 15,000 1,000 1,000 1,000 4,000 5,000
3,000 - - 1,000 1,800 800 - -
4,000 - - 1,000 2,250 1,250 - -
4,000 5,000 4,000 1,000 3,000 2,000 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 4,000 3,000 1,000 1,500 500 1,500 500
10,000 7,000 - 2,000 2,200 5,200 2,200 -
11,000 - 11,000 2,000 (900) 3,100 - 3,100
10,000 26,000 - 2,000 6,000 3,000 12,000 -
11,000 12,000 - 2,000 4,000 3,000 4,000 -
12,000 - 24,000 2,000 4,000 4,000 - 8,000
12,000 - - 2,000 1,000 3,000 - -
12,000 - - 2,000 4,000 3,000 - -
12,000 - - 2,000 6,000 5,000 - -
1,000 8,000 - 500 - - - -
500 8,000 - - 200 200 3,200 -
1,000 8,000 - - 500 500 4,000 -
5,000 - - 200 2,800 2,800 - -
183,000 91,000 37,700
287,000 274,000 13,000 1
255,000 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

5,600 8,400 7,000

10,800 7,200 6,000
15,000 14,000 8,000
2,250 1,750 1,000
3,500 3,500
3,500 3,500
- -
1,000 1,000 1,000
- -
1,800 1,200 1,000
2,600 2,400 2,000
2,500 3,500 2,000
9,000 9,000 9,000
- -
- - -
5,000 2,000 2,000
- - -
- - -
- -
- -
2,000 3,000
2,200 2,800 2,000
3,100 5,900 9000
12,000 10,000 4,000
4,000 6,000 2,000
8,000 12,000 4,000
- -
- - -
- - -
- 4,000 4,000
3,200 4,800
4,000 4,000 -
- - -
93,850 97,150 64,000 161,150 255,000
133,000 95,300 1,000 125,850
202,000
144,600
93,850
192,450 65,000
 Stock barang
No Menu stok lama
stock awal Terjual belanja stock akhir
1 Nutrisari 42 7 0 35
2 Good Day 46 6 0 40
3 Chocolatos 16 8 0 8
4 Beng-beng 16 1 0 15
5 Teh Tarik 8 2 0 6
6 Good Day/top Capucino 5 2 0 3
7 Good Day Frezze 14 0 0 14
8 es teh 1 0 -1
9 Energen 17 0 0 17
10 Kopi luak 14 1 0 13
11 kopi nescafe clasik 9 2 0 7
12 Milo 17 2 0 15
13 kopi kapal api special 5 9 -4
14 kopi ABC susu 12 0 0 12
15 Jahe Susu 17 0 0 17
16 susu putih 8 2 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 2 -1
22 mie rebus 40 1 0 39
23 mie goreng 28 1 0 27
24 mie burung dara 29 2 0 27
25 Nasi Telur 1 0 -1
26 Nasi Goreng 2 0 -2
27 orak arik 0 0 0
28 nasi omelete 0 0 0
29 Mie Dog Dog 0 0 0
30 nasi putih 8 0 -8
31 telur 20 16 4
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 20 20
41 mie spix kecil 44 44
 stok terbaru
stock awal terjual sisa belanja stock akhir
35 8 27 10 37 Nutrisari
40 8 32 10 42 Good Day
8 9 -1 10 9 Chocolatos
15 9 6 10 16 Beng-beng
6 8 -2 10 8 Teh Tarik
3 9 -6 10 4 Good Day/top Capucino
14 9 5 10 15 Good Day Frezze
-1 9 -10 10 0 es teh
17 9 8 10 18 Energen
13 9 4 10 14 Kopi luak
7 9 -2 10 8 nescafe
15 9 6 10 16 Milo
kopi hitam
12 9 3 10 13 Kopi Susu
17 9 8 10 18 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
39 39 0 39 Indomie Rebus/goreng tante
27 5 22 0 22 Indomie Rebus/goreng pakai telur
27 27 0 27 Magelangan
-1 -1 0 -1 Nasi Telur
-2 -2 0 -2 Nasi Goreng
0 0 0 0 orak arik
0 0 0 0 nasi omelete
0 0 0 0 Mie Dog Dog
1 -1 0 -1 gorengan
jajanan 500an
jajanan 1000an
makaroni