DISTRIBUTOR LABUAN

Laporan Sell Out tgl 13-18 2012
ITEM
25 Kg L
25 Kg M
BP MIWON
2 Kg
1 Kg
500 Gr
250 Gr
155 Gr
BB MIWON
100 Gr
50 Gr
1000M
500M
BS MIWON
100M
50M
BK MIWON
1000 Gr Plus
MIWON PLUS
500 Bio
1000 Bio
40 gr Bio
200 Gr Bio
BIO MIWON
BRAND MIWON
GG 250 gr
GG 300 Gr
GG 500 Gr
GG 1 Kg
GARAM GURIH
Tpg Bumbu 42 Gr
Tpg Bumbu 85 Gr
Tpg Bumbu 250 Gr
Tpg Bumbu 1 Kg
TEPUNG BUMBU
Tpg Bumbu Hot 90 Gr
TPG BUMBU HOT
Tpg Rempeyek 100 Gr
TPG REMPEYEK
Tpg Roti 100 Gr
Tpg Roti 200 Gr
Tpg Roti 500 Gr
Tpg Roti 1000 Gr
MS TEPUNG ROTI

KG
25.00
25.00
12.00
12.00
12.00
20.00
7.44
12.00
12.00
9.00
6.72
3.84
2.56
8.00
6.10
7.56
9.60
16.00

12.00
12.00
12.00
12.00
8.40
10.20
10.00
10.00
10.20
12.00
4.80
4.80
6.00
6.00

TARGET
SELL OUT
435.02
874.65
1,309.67
1,678.43
250.01
4,444.23
6,372.66
121.80
142.38
37.59
106.26
408.03
1.68
1.68
4.94
4.94
6,787.31
14.18
14.18
330.75
148.58
23.84
503.16
46.41
46.41
13.02
46.41
54.18
187.22
28.25
164.33
433.97

Minggu 1
Target
Realisasi
108.75
250
218.66
750
327.42
1,000.00
419.61
903
62.50
1,111.06
1,133
1,593.17
2,035.50
30.45
35.60
9.40
26.57
102.01
0.42
0.42
1.23
1.23
1,696.83
2,035.50
3.54
8
3.54
8.00
82.69
48
37.14
70
5.96
10
125.79
127.60
11.60
13
11.60
12.60
3.26
8
11.60
8
13.55
12
46.80
34
7.06
41.08
30
108.49
75.90

Target

Minggu II
Realisasi

Minggu III
Target
Realisasi

Minggu IV
Target
Realisasi

DISTRIBUTOR LABUAN
Laporan Sell Out tgl 13-18 2012
ITEM
Tpg Bakwan 100 Gr
Tpg Bakwan 250 Gr
TEPUNG BAKWAN
Tpg Tempura 90 Gr
TEPUNG TEMPURA
Tpg Pisang Goreng 90 Gr
Tpg Pisang Goreng 250 Gr
TEPUNG PISANG GORENG
Tpg Bakso 32 Gr
TEPUNG BAKSO
TEPUNG MAMASUKA
kopi Ginseng 20 Gr ( Gst )
kopi Ginseng 20 Gr ( Dos )
kopi Ginseng 20 Gr ( Sp )
kopi Ginseng Capucino25 Gr
KOPI GINSENG
Coffe Mix 20 Gr ( Dos )
Coffe Mix 20 Gr ( Gst )
COFFE MIX
25 Gr Jahe ( Dos )
25 Gr Jahe ( E )
JAHE WANGI
Nasi Goreng 20 Gr ( Dos )
Nasi Goreng 20 Gr ( Pak )
Opor 16 Gr ( Dos )
Opor 16 Gr ( Pak )
Rendang 25 Gr ( Dos )
Rendang 25 Gr ( Pak )
Ayam Goreng 35 Gr ( Dos )
Ayam Goreng 35 Gr ( Pak )
Gulai 25 Gr ( Dos )
Gulai 25 Gr ( pak )
20GR BB SOTO ( Dos )
20GR BB SOTO ( pak )
20GR BB RAWON ( Dos )
20GR BB RAWON ( pak )
BUMBU INSTAN
8 Gr Kuah Bakso
KUAH BAKSO
Terasi 5 Gr ( Gst )
Terasi 4.5 Gr
Terasi 100 Gr
TERASI

KG
12.00
10.00
10.80
10.80
10.00
3.20

7.20
2.40
7.20
6.75
6.00
7.20
7.50
5.00
4.80
3.84
3.07
3.84
4.80
6.00
6.72
8.40
4.80
6.00
3.84
4.80
3.84
4.80
2.88
1.60
1.44
6.00

TARGET
SELL OUT
341.46
209.58
551.04
21.63
21.63
46.20
16.59
62.79
9.87
9.87
1,675.28
0.21
10.61
2.00
12.81
0.84
0.84
4.10
0.11
4.20
1.68
2.52
6.20
2.52
3.15
5.46
0.63
22.16
16.17
16.17
13.76
74.76
2.31
90.83

Minggu 1
Target
Realisasi
85.37
8
52.40
70
137.76
78.40
5.41
19
5.41
18.80
11.55
1
4.15
15.70
1.08
2.47
2.47
418.82
310
0.05
2.65
0.50
3.20
0.21
0.21
1.02
0.03
1.05
0.42
0
0.63
1
1.55
2
0.63
1
0.79
1
1.37
2
0.16
1
5.54
7.38
4.04
1
4.04
1.04
3.44
18.69
0.58
22.71
-

Target

Minggu II
Realisasi

Minggu III
Target
Realisasi

Minggu IV
Target
Realisasi

DISTRIBUTOR LABUAN
Laporan Sell Out tgl 13-18 2012
ITEM
Hallow 7
HALLOW
D Rajawali 7 Gr
DUNIA RAJAWALI
D Rajawali Special 7 Gr
DUNIA RAJAWALI SPECIAL
DUNIA RAJAWALI
Lemon Tea 25 Gr ( Pak )
Lemon Tea 25 Gr ( Dos )
LEMON TEA
Teh Tarik 25 Gr ( Pak )
Teh Tarik 25 Gr ( Dos )
TEH TARIK
15 Gr Rosella ( Pak )
15 Gr Rosella ( Dos )
ROSELLA TEA
55 Gr Ayam Sup krim
56 Gr Asparagus Sup krim
57 Gr Jagung Sup krim
58 Gr Jamur Sup krim
SUP KRIM
Mayonais 300 Gr
Mayonais 500 Gr
Mayonais 1 Kg
MAYONAIS

KG
2.02
2.02
2.02

9.00
7.50
5.00
7.50
5.40
4.50
2.64
2.64
2.64
2.64
3.60
6.00
8.00

TARGET
SELL OUT
0.21
0.21
0.32
0.32
-

0.53
4.41
4.94
5.36
1.16
6.51
0.11
0.84
0.95
2.94
2.94
1.47
2.42
9.77
8.82
0.95
2.10
11.87

Import

GRAND TOTAL

9,967.65

Minggu 1
Realisasi
0.05
0
0.05
0.08
0.08
0.08
0.13
1.10
1.23
1.34
3
0.29
1.63
2.80
0.03
0.21
0.24
0.74
0
0.74
1
0.37
1
0.60
1
2.44
3.81
2.21
7
0.24
3
0.53
2.97
10.20
2,491.91
3,378.99

Target

Target

Minggu II
Realisasi

-

Minggu III
Target
Realisasi

Minggu IV
Target
Realisasi

Distributor uhen
Laporan Stock 13-18 2012
ITEM
25 Kg L
25 Kg M
BP MIWON
2 Kg
1 Kg
500 Gr
250 Gr
155 Gr
BB MIWON
100 Gr
50 Gr
1000M
500M
BS MIWON
100M
50M
BK MIWON
1000 Gr Plus
MIWON PLUS
500 Bio
1000 Bio
40 gr Bio
200 Gr Bio
BIO MIWON
BRAND MIWON
GG 250 gr
GG 300 Gr
GG 500 Gr
GG 1 Kg
GARAM GURIH
Tpg Bumbu 42 Gr
Tpg Bumbu 85 Gr
Tpg Bumbu 250 Gr
Tpg Bumbu 1 Kg
TEPUNG BUMBU
Tpg Bumbu Hot 90 Gr
TPG BUMBU HOT
Tpg Rempeyek 100 Gr
TPG REMPEYEK
Tpg Roti 100 Gr
Tpg Roti 200 Gr
Tpg Roti 500 Gr
Tpg Roti 1000 Gr
MS TEPUNG ROTI
Tpg Bakwan 100 Gr
Tpg Bakwan 250 Gr
TEPUNG BAKWAN
Tpg Tempura 90 Gr
TEPUNG TEMPURA

25.00
25.00

Kg
414.30
833.00
1,247.30

TARGET
Rp
7,296,888
15,269,726
22,566,614

12.00
12.00
12.00
20.00
7.44

1,598.50
238.10
4,232.60

33,523,672
5,389,265
94,231,911

12.00
12.00
9.00
6.72

6,069.20
116.00
135.60
35.80
101.20
388.60

133,144,848
2,626,921
3,342,069
1,010,071
4,073,300
11,052,361

1.60
1.60

41,978
41,978.00

4.70
4.70
6,464.10
13.50

124,257
124,257
144,363,444
100,174

13.50

100,174

315.00
141.50
22.70
479.20
44.20
44.20
12.40
12.40
51.60
178.30
26.90
156.50
413.30
325.20
199.60
524.80
20.60
20.60

5,435,540
2,067,808
315,463
7,818,811
773,452
773,452
238,934
238,934
2,246,020
7,315,144
939,216
5,229,386
15,729,766
5,214,475
3,117,091
8,331,566
349,946
349,946

KG

3.84
2.56
8.00
6.10
7.56
9.60
16.00

12.00
12.00
12.00
12.00
8.40
10.20
10.00
10.00
10.20
12.00
4.80
4.80
6.00
6.00
12.00
10.00
10.80

STOCK AWAL
Rp
3.00
63,625
2.00
46,800
13.75
305,938
18.75
416,363
0.02
806
0.02
806
18.77
417,169
8.25
60,156
8.25
60,156
1.89
34,875
79.56
1,357,200
1.25
18,050
82.70
1,410,125
11.25
191,912
11.25
191,912
8.50
157,250
8.50
157,250
1.00
41,383
25.40
993,510
10.00
345,000
31.00
1,028,942
67.40
2,408,835
8.80
138,864
6.75
103,464
15.55
242,328
31.86
523,920
31.86
523,920

Kg

SELLING IN
Kg
Rp
250.00
4,562,500
750.00
13,687,500
1,000.00
18,250,000
900.00
1,200.00
2,100.00

2,100.00
110.00
20.00
130.00
10.80
10.80
19.20
24.00
24.00
67.20
100.00
100.00
10.80
10.80

19,087,500
26,700,000
45,787,500
45,787,500
1,588,400
275,000
1,863,400
174,000
174,000
222,000
222,000
794,560
938,750
796,600
2,529,910
1,532,800
1,532,800
177,600
177,600

SELLING OUT
Kg
Rp
250.00
4,562,500
750.00
13,687,500
1,000.00
18,250,000
903.00
19,151,125
1,132.50
25,198,125
2,035.50
44,349,250
2,035.50
44,349,250
8.00
58,333
8.00
58,333
47.60
812,000
70.00
1,010,800
10.00
137,500
127.60
1,960,300
12.60
214,941
12.60
8.40
155,400
8.40
155,400
11.70
484,185
34.20
1,337,719
30.00
995,750
75.90
2,817,654
8.40
132,552
70.00
1,072,960
78.40
18.80
309,156
18.80
309,156

STOCK AKHIR
Rp
2.00
46,800
81.25
1,807,813
83.25
1,854,613
0.02
806
0.02
806
83.27
1,855,419
0.25
1,823
0.25
1,823
1.89
34,875
31.96
545,200
41.25
595,650
10.00
137,500
85.10
1,313,225
9.45
161,206
9.45
161,206
0.10
1,850
0.10
1,850
8.50
351,758
15.20
594,542
10.00
345,000
25.00
829,792
58.70
2,121,092
0.40
6,312
36.75
563,304
37.15
569,616
23.86
392,364
23.86
392,364

Kg

Umur
Stock
0
1
1
0
0

-

1
1

1
6
9
10
8
12
12
0
0
5
3
13
5
5
0
7
3
35
35

Distributor uhen
Laporan Stock 13-18 2012
ITEM
Tpg Pisang Goreng 90 Gr
Tpg Pisang Goreng 250 Gr
TEPUNG PISANG GORENG
Tpg Bakso 32 Gr
TEPUNG BAKSO
TEPUNG MAMASUKA
kopi Ginseng 20 Gr ( Gst )
kopi Ginseng 20 Gr ( Dos )
kopi Ginseng 20 Gr ( Sp )
kopi Ginseng Capucino25 Gr
KOPI GINSENG
Coffe Mix 20 Gr ( Dos )
Coffe Mix 20 Gr ( Gst )
COFFE MIX
25 Gr Jahe ( Dos )
25 Gr Jahe ( E )
JAHE WANGI
Nasi Goreng 20 Gr ( Dos )
Nasi Goreng 20 Gr ( Pak )
Opor 16 Gr ( Dos )
Opor 16 Gr ( Pak )
Rendang 25 Gr ( Dos )
Rendang 25 Gr ( Pak )
Ayam Goreng 35 Gr ( Dos )
Ayam Goreng 35 Gr ( Pak )
Gulai 25 Gr ( Dos )
Gulai 25 Gr ( pak )
20GR BB SOTO ( Dos )
20GR BB SOTO ( pak )
20GR BB RAWON ( Dos )
20GR BB RAWON ( pak )
BUMBU INSTAN
8 Gr Kuah Bakso
KUAH BAKSO
Terasi 5 Gr ( Gst )
Terasi 4.5 Gr
Terasi 100 Gr
TERASI
Hallow 7
HALLOW
D Rajawali 7 Gr
DUNIA RAJAWALI
D Rajawali Special 7 Gr
DUNIA RAJAWALI SPECIAL
DUNIA RAJAWALI
Lemon Tea 25 Gr ( Pak )
Lemon Tea 25 Gr ( Dos )
LEMON TEA
Teh Tarik 25 Gr ( Pak )
Teh Tarik 25 Gr ( Dos )
TEH TARIK
15 Gr Rosella ( Pak )
15 Gr Rosella ( Dos )

KG
10.80
10.00
3.20

7.20
2.40
7.20
6.75
6.00
7.20
7.50
5.00
4.80
3.84
3.07
3.84
4.80
6.00
6.72
8.40
4.80
6.00
3.84
4.80
3.84
4.80
2.88
1.60
1.44
6.00
2.02
2.02

Kg
44.00
15.80
59.80
9.40
9.40
1,519.50
0.20

TARGET
Rp
792,665
235,478
1,028,143
425,974
425,974
33,923,140
12,592

10.10
1.90
12.20

622,499
125,655
760,746

0.80
0.80
3.90
0.10
0.13

25,574
25,574
122,497
2,965
3,848

1.60

89,887

2.40

171,196

5.90

266,075

2.40

76,950

3.00

135,207

5.20

293,448

0.60
21.10
15.40
15.40
13.10
71.20
2.20
86.50
0.20
0.20
0.30

34,171
1,066,934
482,881
482,881
396,322
2,017,553
49,876
2,463,751
47,217
47,217
49,331

2.02

9.00
7.50
5.00
7.50
5.40
4.50

0.30
0.50
4.20
4.70
5.10
1.10
6.20
0.10
0.80

49,331
14,667
125,109
139,776
184,516
45,170
229,686
4,959
43,733

STOCK AWAL
Kg
Rp
0.36
6,410
2.25
33,030
2.61
39,440
8.32
375,128
8.32
375,128
216.94
5,157,026
2.04
142,545
1.86
129,532
0.18
8,023
4.94
157,268
2.35
104,740
2.80
156,520
0.40
22,360
14.57
720,987
1.04
34,922
1.04
34,922
0.09
2,546
0.09
2,546
2.10
495,365
2.10
495,365
0.15
35,383
0.15
35,383
0.08
4,960
0.08
4,960
-

SELLING IN
Kg
Rp
10.80
192,300
10.80
192,300
318.80
6,518,010
0.80
50,400
0.80
50,400
1.00
29,600
1.00
29,600
3.00
133,710
4.80
268,320
3.40
190,060
11.20
592,090
628,600
628,600
6.00
136,545
6.00
136,545
-

-

3.00
3.00
-

186,000
186,000
-

SELLING OUT
Rp
1.08
19,230
1.08
19,230
310.18
5,261,739
0.20
13,975
0.64
44,570
2.00
89,140
1.04
33,109
0.50
22,285
2.40
134,160
0.60
33,540
7.38
370,779
1.04
399,111
1.04
399,111
0.08
18,871
0.08
18,871
2.80
173,600
2.80
173,600
-

Kg

STOCK AKHIR
Kg
Rp
10.08
179,480
2.25
33,030
12.33
212,510
8.32
375,128
8.32
375,128
225.56
4,985,785
0.80
50,400
0.80
50,400
1.00
29,600
1.00
29,600
1.84
128,570
1.22
84,962
1.18
52,593
3.90
124,159
1.85
82,455
5.20
290,680
3.20
178,880
18.39
942,298
8.48
264,411
8.48
264,411
0.09
2,546
6.00
136,545
6.09
139,091
2.02
476,494
2.02
476,494
0.15
35,383
0.15
35,383
0.28
17,360
0.28
17,360
-

Umur
Stock
8
5
7
49
49
6

3
3

231
44
21
8
74
26
36
300
35
29
29
0
3
303
#DIV/0!

56
7
-

Distributor uhen
Laporan Stock 13-18 2012
ITEM
ROSELLA TEA

KG

Kg
0.90

TARGET
Rp

Kg
48,692

STOCK AWAL
Rp
-

SELLING IN
Rp

Kg
-

-

Kg
-

SELLING OUT
Rp
-

Kg
-

STOCK AKHIR
Rp
-

-

Umur
Stock
-

Distributor uhen
Laporan Stock 13-18 2012
ITEM
55 Gr Ayam Sup krim
56 Gr Asparagus Sup krim
57 Gr Jagung Sup krim
58 Gr Jamur Sup krim
SUP KRIM
Mayonais 300 Gr
Mayonais 500 Gr
Mayonais 1 Kg
MAYONAIS

KG
2.64
2.64
2.64
2.64
3.60
6.00
8.00

Kg
2.80
2.80
1.40
2.30
9.30
8.40
0.90
2.00
9.30

TARGET
Rp
206,693
207,828
103,149
169,586
687,256.00
444,987
45,675
44,000
490,662

STOCK AWAL
Kg
Rp
1.32
94,670
1.32
94,670
1.32
94,670
1.32
94,670
5.28
378,680
3.60
185,200
-

SELLING IN
Kg
Rp
0.66
47,335
0.66
47,335
0.66
47,335
0.66
47,335
2.64
189,340
3.60
185,200
6.00
294,560

Kg

SELLING OUT
Rp
0.22
15,778
1.49
106,862
0.83
59,527
1.27
91,084
3.81
273,252
7.20
370,400
3.00
147,280

STOCK AKHIR
Kg
Rp
1.76
126,227
0.49
35,143
1.15
82,478
0.71
50,921
4.11
294,768
3.00
147,280

Umur
Stock

75

3.60

185,200

9.60

479,760

10.20

517,680

3.00

147,280

15

270.87

7,492,393.87

3,453.04

72,847,845.00

3,378.99

69,672,616

353.40

9,240,111

2

Import

GRAND TOTAL

9,411.43

207,449,726.00

208200

DISTRIBUTOR LABUAN
Laporan Stock Gudang 13-18 2012
ITEM
25 Kg L
25 Kg M
BP MIWON
2 Kg
1 Kg
500 Gr
250 Gr
155 Gr
BB MIWON
100 Gr
50 Gr
1000M
500M
BS MIWON
100M
50M
BK MIWON
1000 Gr Plus
MIWON PLUS
500 Bio
1000 Bio
40 gr Bio
200 Gr Bio
BIO MIWON
BRAND MIWON
GG 250 gr
GG 300 Gr
GG 500 Gr
GG 1 Kg
GARAM GURIH
Tpg Bumbu 42 Gr
Tpg Bumbu 85 Gr
Tpg Bumbu 250 Gr
Tpg Bumbu 1 Kg
TEPUNG BUMBU
Tpg Bumbu Hot 90 Gr
TPG BUMBU HOT
Tpg Rempeyek 100 Gr
TPG REMPEYEK
Tpg Roti 100 Gr
Tpg Roti 200 Gr
Tpg Roti 500 Gr
Tpg Roti 1000 Gr
MS TEPUNG ROTI
Tpg Bakwan 100 Gr
Tpg Bakwan 250 Gr
TEPUNG BAKWAN
Tpg Tempura 90 Gr
TEPUNG TEMPURA

25.00
25.00

Kg
414.30
833.00
1,247.30

TARGET
Rp
7,296,888
15,269,726
22,566,614

12.00
12.00
12.00
20.00
7.44

1,598.50
238.10
4,232.60

33,523,672
5,389,265
94,231,911

12.00
12.00
9.00
6.72

6,069.20
116.00
135.60
35.80
101.20
388.60

133,144,848
2,626,921
3,342,069
1,010,071
4,073,300
11,052,361

1.60
1.60

41,978
41,978.00

4.70
4.70
6,464.10
13.50

124,257
124,257
144,363,444
100,174

KG

3.84
2.56
8.00
6.10
7.56
9.60
16.00

12.00
12.00
12.00
12.00
8.40
10.20
10.00
10.00
10.20
12.00
4.80
4.80
6.00
6.00
12.00
10.00
10.80

13.50

100,174

315.00
141.50
22.70
479.20
44.20
44.20
12.40
12.40
51.60
178.30
26.90
156.50
413.30
325.20
199.60
524.80
20.60
20.60

5,435,540
2,067,808
315,463
7,818,811
773,452
773,452
238,934
238,934
2,246,020
7,315,144
939,216
5,229,386
15,729,766
5,214,475
3,117,091
8,331,566
349,946
349,946

STOCK AWAL
Kg
3.00
2.00
13.75
18.75
0.02
0.02
18.77
8.25
8.25
1.89
79.56
1.25
82.70
11.25
11.25
8.50
8.50
1.00
25.40
10.00
31.00
67.40
8.80
6.75
15.55
31.86
31.86

Rp
63,625
46,800
305,938
416,363
806
806
417,169
60,156
60,156
34,875
1,357,200
18,050
1,410,125
191,912
191,912
157,250
157,250
41,383
993,510
345,000
1,028,942
2,408,835
138,864
103,464
242,328
523,920
523,920

SELLING IN
Kg
Rp
1,500.00
27,375,000
1,500.00
27,375,000
3,000.00
54,750,000
1,380.00
156.00
3,900.00
5,436.00
120.00
60.00
180.00
23.04
383.04
5,819.04
12.00
12.00
204.00
310.00
20.00
534.00
32.40
32.40
12.00
12.00
124.80
163.20
18.00
252.00
558.00
204.00
390.00
594.00
54.00
54.00

29,267,500
3,650,400
86,775,000
119,692,900
2,716,600
1,478,600
4,740,000
928,512
9,863,712
129,556,612
87,500
87,500
3,480,000
4,476,400
275,000
8,231,400
174,000
174,000
222,000
222,000
5,164,640
6,383,500
621,000
8,364,300
20,533,440
3,219,120
5,977,920
9,197,040
888,000
888,000

SELLING OUT
Kg
Rp
1,500.00
27,375,000
1,500.00
27,375,000
3,000.00
54,750,000
1,380.00
29,267,500
156.00
3,650,400
3,900.50
86,786,125
5,436.50
119,704,025
120.00
2,716,600
60.00
1,478,600
180.00
4,740,000
23.04
928,512
383.04
9,863,712
5,819.54
129,567,737
12.00
87,500
12.00
87,500
146.20
2,494,000
303.00
4,375,320
10.00
137,500
459.20
7,006,820
34.20
583,412
34.20
12.00
222,000
12.00
222,000
117.00
4,841,850
185.00
7,236,198
23.00
793,500
276.00
9,160,900
601.00
22,032,448
212.00
3,345,360
368.25
5,644,536
580.25
25.92
426,240
25.92
426,240

STOCK AKHIR
Rp
3.00
63,625
2.00
46,800
13.25
294,813
18.25
405,238
0.02
806
0.02
806
18.27
406,044
8.25
60,156
8.25
60,156
1.89
34,875
137.36
2,343,200
8.25
119,130
10.00
137,500
157.50
2,634,705
9.45
161,206
9.45
161,206
8.50
157,250
8.50
157,250
8.80
364,173
3.60
140,813
5.00
172,500
7.00
232,342
24.40
909,828
0.80
12,624
28.50
436,848
29.30
449,472
59.94
985,680
59.94
985,680
Kg

Umur
Stock
0.07
0.32
0.15
0.13
0.01
0.00

-

0
20

20
27
2
10
15
12
12
18
18
6
1
6
1
2
0
5
2
88
88

DISTRIBUTOR LABUAN
Laporan Stock Gudang 13-18 2012
ITEM
Tpg Pisang Goreng 90 Gr
Tpg Pisang Goreng 250 Gr
TEPUNG PISANG GORENG
Tpg Bakso 32 Gr
TEPUNG BAKSO
TEPUNG MAMASUKA
kopi Ginseng 20 Gr ( Gst )
kopi Ginseng 20 Gr ( Dos )
kopi Ginseng 20 Gr ( Sp )
kopi Ginseng Capucino25 Gr
KOPI GINSENG
Coffe Mix 20 Gr ( Dos )
Coffe Mix 20 Gr ( Gst )
COFFE MIX
25 Gr Jahe ( Dos )
25 Gr Jahe ( E )
JAHE WANGI
Nasi Goreng 20 Gr ( Dos )
Nasi Goreng 20 Gr ( Pak )
Opor 16 Gr ( Dos )
Opor 16 Gr ( Pak )
Rendang 25 Gr ( Dos )
Rendang 25 Gr ( Pak )
Ayam Goreng 35 Gr ( Dos )
Ayam Goreng 35 Gr ( Pak )
Gulai 25 Gr ( Dos )
Gulai 25 Gr ( pak )
20GR BB SOTO ( Dos )
20GR BB SOTO ( pak )
20GR BB RAWON ( Dos )
20GR BB RAWON ( pak )
BUMBU INSTAN
8 Gr Kuah Bakso
KUAH BAKSO
Terasi 5 Gr ( Gst )
Terasi 4.5 Gr
Terasi 100 Gr
TERASI
Hallow 7
HALLOW
D Rajawali 7 Gr
DUNIA RAJAWALI
D Rajawali Special 7 Gr
DUNIA RAJAWALI SPECIAL
DUNIA RAJAWALI
Lemon Tea 25 Gr ( Pak )
Lemon Tea 25 Gr ( Dos )
LEMON TEA
Teh Tarik 25 Gr ( Pak )
Teh Tarik 25 Gr ( Dos )
TEH TARIK
15 Gr Rosella ( Pak )
15 Gr Rosella ( Dos )

KG
10.80
10.00
3.20

7.20
2.40
7.20
6.75
6.00
7.20
7.50
5.00
4.80
3.84
3.07
3.84
4.80
6.00
6.72
8.40
4.80
6.00
3.84
4.80
3.84
4.80
2.88
1.60
1.44
6.00
2.02
2.02

Kg
44.00
15.80
59.80
9.40
9.40
1,519.50
0.20

TARGET
Rp
792,665
235,478
1,028,143
425,974
425,974
33,923,140
12,592

10.10
1.90
12.20

622,499
125,655
760,746

0.80
0.80
3.90
0.10
0.13

25,574
25,574
122,497
2,965
3,848

1.60

89,887

2.40

171,196

5.90

266,075

2.40

76,950

3.00

135,207

5.20

293,448

0.60
21.10
15.40
15.40
13.10
71.20
2.20
86.50
0.20
0.20
0.30

34,171
1,066,934
482,881
482,881
396,322
2,017,553
49,876
2,463,751
47,217
47,217
49,331

2.02

9.00
7.50
5.00
7.50
5.40
4.50

0.30
0.50
4.20
4.70
5.10
1.10
6.20
0.10
0.80

49,331
14,667
125,109
139,776
184,516
45,170
229,686
4,959
43,733

STOCK AWAL
Kg
0.36
2.25
2.61
8.32
8.32
216.94
2.04
1.86
0.18
4.94
2.35
2.80
0.40
14.57
1.04
1.04
0.09
0.09
2.10
2.10
0.15
0.15
0.08
0.08
-

Rp
6,410
33,030
39,440
375,128
375,128
5,157,026
142,545
129,532
8,023
157,268
104,740
156,520
22,360
720,987
34,922
34,922
2,546
2,546
495,365
495,365
35,383
35,383
4,960
4,960
-

SELLING IN
Kg
Rp
10.80
192,300
20.00
293,600
30.80
485,900
12.80
577,120
12.80
577,120
1,795.60
40,134,900
10.40
655,200
1.13
71,100
11.53
726,300
0.60
19,500
0.60
19,500
1.88
55,500
1.88
55,500
2.40
167,700
3.84
267,420
8.00
356,560
5.00
222,850
4.80
268,320
2.40
134,160
26.44
1,417,010
37.44
1,167,400
37.44
1,167,400
56.16
1,588,470
30.00
682,725
86.16
2,271,195
-

3.00
1.88
4.88
3.00
5.00
8.00
-

85,080
54,600
139,680
186,000
195,400
381,400
-

SELLING OUT
Rp
4.68
83,330
18.50
271,580
23.18
354,910
8.32
375,128
8.32
1,709.87
30,042,418
0.13
3,848
0.13
3,848
0.40
27,950
1.44
100,283
6.00
267,420
2.10
66,855
2.00
89,140
5.80
324,220
1.00
55,900
18.74
931,768
1.76
399,111
1.76
399,111
44.64
1,262,630
4.00
91,030
48.64
1,353,660
1.76
415,163
1.76
415,163
2.80
173,600
2.80
173,600
Kg

STOCK AKHIR
Kg
Rp
6.48
115,380
3.75
55,050
10.23
170,430
12.80
577,120
12.80
577,120
302.67
5,884,485
10.40
655,200
1.13
71,100
11.53
726,300
0.60
19,500
0.60
1.75
51,652
1.75
51,652
4.04
282,295
4.26
296,669
2.18
97,163
2.84
90,413
5.35
238,450
1.80
100,620
1.80
100,620
22.27
1,206,230
8.48
264,411
8.48
264,411
11.61
328,386
26.00
591,695
37.61
920,081
0.34
80,202
0.34
80,202
0.15
35,383
0.15
35,383
3.00
85,080
1.88
54,600
4.88
139,680
0.28
17,360
5.00
195,400
5.28
212,760
-

Umur
Stock
5
8
6
75
75
8

43
47
#DIV/0!
403
403
96
72
14
54
74
13
169
42
29
29
7
21
6
#DIV/0!

24
38
56
133
124
-

DISTRIBUTOR LABUAN
Laporan Stock Gudang 13-18 2012
ITEM
ROSELLA TEA

KG

Kg
0.90

TARGET
Rp
48,692

STOCK AWAL
Kg
-

Rp

SELLING IN
Rp

Kg
-

-

Kg
-

SELLING OUT
Rp
-

Kg
-

STOCK AKHIR
Rp
-

-

Umur
Stock
-

DISTRIBUTOR LABUAN
Laporan Stock Gudang 13-18 2012
ITEM
55 Gr Ayam Sup krim
56 Gr Asparagus Sup krim
57 Gr Jagung Sup krim
58 Gr Jamur Sup krim
SUP KRIM
Mayonais 300 Gr
Mayonais 500 Gr
Mayonais 1 Kg
MAYONAIS

KG
2.64
2.64
2.64
2.64
3.60
6.00
8.00

Kg
2.80
2.80
1.40
2.30
9.30
8.40
0.90
2.00
9.30

TARGET
Rp
206,693
207,828
103,149
169,586
687,256.00
444,987
45,675
44,000
490,662

STOCK AWAL
Kg
1.32
1.32
1.32
1.32
5.28
3.60

Rp
94,670
94,670
94,670
94,670
378,680
185,200
-

3.60

185,200

270.87

7,492,393.87

SELLING IN
Kg
Rp
3.96
284,010
2.64
189,340
1.98
142,005
4.62
331,345
13.20
946,700
10.80
555,600
6.00
294,560
16.00
32.80
850,160

SELLING OUT
Rp
3.19
228,786
3.36
240,620
1.82
130,171
4.29
307,678
12.65
907,254
7.20
370,400
3.00
147,280
16.00
26.20
517,680

Kg

STOCK AKHIR
Kg
Rp
2.09
149,894
0.61
43,390
1.49
106,504
1.65
118,338
5.83
418,126
7.20
370,400
3.00
147,280
10.20
517,680

Umur
Stock
20
5
25
12
30
30
52

Import

GRAND TOTAL

9,411.43

207,449,726.00

10,849.56

232,503,857.00

10,654.09

219,149,738

438.10

10,923,188

2

Sign up to vote on this title
UsefulNot useful