DAFTAR HARGA MAKANAN TOKO MIZOU

No. Nama Barang Harga Beli Harga Jual Stok Keluar Sisa Laba
1 Sosis Makan Sapi 967 1,000 10 10 33
2 Indofood Sambal Trasi 1,350 1,500 10 10 150
3 ABC sambal Ekstra Pedas 450 700 10 10 250
4 ABC Saos Tomat 205 500 22 22 295
5 Indofood Sambal Pedas 229 500 24 24 271
6 Chiki Ball Coklat 900 1,000 60 60 100
7 Cheetos Ayam Bakar 908 1,000 60 60 92
8 Taro Snack Barbequ 825 1,000 40 40 175
9 Snack Ring Cheese 825 1,000 20 20 175
10 Chiki Ring Bee Stick 750 1,000 20 20 250
11 Oishi Kerupuk Udang 750 1,000 20 20 250
12 Indomie Ayam Bawang 1,761 2,000 40 40 239
13 Indomie Goreng 1,895 2,500 40 40 605
14 Bon Cabe refill 45Grm 7,600 9,500 2 2 1,900
15 Boncabe saset 846 1,000 24 24 154
16 Boncabe Refill Besar 30,000 32,000 2 2 2,000
17 Mayasi Kacang Bawang 7,400 8,500 6 6 1,100
18 Beng2 1,071 1,500 24 24 429
19 Top 396 500 48 48 104
20 Jago Coklat 825 1,000 24 24 175
21 Momogi Jagung Bakar 410 500 40 40 90
22 Nabati Richees 400 500 40 40 100
23 Nissin Cracer 7,200 8,500 2 2 1,300
24 Delfi Chacha 836 1,000 24 24 164
25 Delfi Chaca Milk 396 500 24 24 104
26 Kraft Oreo Golden 1,273 1,500 12 12 227
27 Kraft Oreo Sandwich 1,306 1,500 12 12 194
28 Tango Wafer Choco 775 1,000 20 20 225
29 Gerry Wafer Avenger 795 1,000 20 20 205
30 Tango Wafer Vanila 775 1,000 20 20 225
31 Gerry Chocolatos 795 1,000 20 20 205
32 Selamat Wafer 835 1,000 20 20 165
33 Richeese Delis 413 500 20 20 87.5
34 Serena Crackers 410 500 20 20 90
35 Choki2 850 1,000 20 20 150
36 Gerry Salut Hazelnut 406 500 24 24 93.75
37 Good Time Choco 1,200 1,500 12 12 300
38 Biskuat Bolu 1,300 1,500 12 12 200
39 Nyam2 2,717 3,000 12 12 283.3333
40
41
Total Laba
333
1,500
2,500
6,500
6,500 MODAL BELANJA WARUNG
6,000
5,500 5,379,485
7,000
3,500
5,000
5,000
9,550
24,200
3,800
3,700
4,000
6,600
10,300
5,000
4,200
3,600
4,000
2,600
3,925
2,500
2,725
2,325
4,500
4,100
4,500
4100
3300
1750
1800
3000
2250
3600
2400
3400
181,058
 DAFTAR HARGA MINUMAN TOKO MIZOU
No. Nama Barang Harga Beli Harga Jual Stok Keluar Sisa
1 Pop Ice 910 1,000 10 10
2 Kopiko 78c 5,300 6,000 3 3
3 Teh Pucuk 2,200 3,000 6 6
4 Nu Milk Tea 5,200 6,000 2 2
5 Good Day 5,200 6,000 6 6
6 Q Guava 5,200 6,000 2 2
7 Mogu2 6,500 7,500 2 2
8 My Tea Olong 5,200 6,000 2 2
9 Nu Green Tea 4,700 5,500 8 8
10 Sosro F.Tea 5,900 7,000 6 6
11 Pocari 350ml 5,200 6,000 2 2
12 Pocari 500ml 6,000 7,000 2 2
13 Minute Maid 6,000 7,000 2 2
14 Sprite/Cola/Fanta 3,600 4,500 9 9
15 Sosro Teh Botol 4,100 5,000 3 3
16 Energen Vanila 1,075 1,500 20 20
17 ABC Kopi&Gula 900 1,000 20 20
18 Kapal Api Special Mix 850 1,000 30 30
19 Milo Active 1,270 1,500 20 20
20 Dancow Instan 2,750 3,000 10 10
21 Dancow Coklat 2,750 3,000 10 10
22 Luwak White Original 925 1,000 20 20
23 Milo Healty 7,700 8,500 2 2
24 Milo High Calcium 7,900 9,000 2 2
25 Larutan Penyegar Kaleng Cap Badak 4,900 5,500 4 4
26 Kratindeng 3,500 4,500 10 10
27 Kiranti 3,400 5,000 6 6
28 Ultra Slim Plain 3,600 4,500 4 4
29 Ultra UHT Straw 2,300 3,500 5 5
30 Ultra UHT Coklat 2,300 3,500 5 5
31 Vidoran Susu Straw 2,450 3,500 3 3
32 Frisian Flag Kental Vanila 1,158 1,500 12 12
33 Frisian Flag Kental Coklat 1,158 1,500 12 12
34 Bendera Kental 9,100 10,000 3 3
35 Ron 88 Cup 240Ml 354 500 48 48
36 Ron 88 600Ml 1,371 2,000 24 24
37 Frisian Flag Coklat Kotak 3,250 3,500 36 36
38 Frisian Flag Botol 3,250 3,500 24 24
39 Good Day 3 in 1 930 1,000 50 50
40 Ultra Teh Kotak 2,600 3,500 24 24
41 Javana 2,208 3,000 24 24
42 Floridina 2,479 3,000 24 24
43 Kopikap 1,646 2,000 12 12
44 Ale2 729 1,000 72 72
45 Teh gelas 758 1,000 48 48
46 Indocoffe Mix 970 1,000 20 20
47 Sari Wangi 867 1,000 12 12
48 Anget Sare Wedang Jahe 775 1,000 10 10
49
50
51
52
53
54
55
56
57
ZOU
Laba Total Laba
90 900
700 2,100
800 4,800
800 1,600
800 4,800 MODAL BELANJA WARUNG
800 1,600
1,000 2,000 5,379,485
800 1,600
800 6,400
1,100 6,600
800 1,600
1,000 2,000
1,000 2,000
900 8,100
900 2,700
425 8,500
100 2,000
150 4,500
230 4,600
250 2,500
250 2,500
75 1,500
800 1,600
1,100 2,200
600 2,400
1,000 10,000
1,600 9,600
900 3,600
1,200 6,000
1,200 6,000
1,050 3,150
342 4,100
342 4,100
900 2,700
146 7,000
629 15,100
250 9,000
250 6,000
70 3,500
900 21,600
792 19,000
521 12,500
354 4,250
271 19,500
242 11,600
 30 600
133.3333 1600
225 2250

263,850
No. Nama Barang Harga Beli Slop Harga Beli Satuan Harga Jual Stok Keluar
1 Sampoerna Mild 16 157,000 15,700 16,500 10 2
2 GG Filter Merah 263,000 13,150 14,500 20
3 Marlboro Merah 178,000 17,800 19,000 10
4 Marlboro Putih 178,000 17,800 19,000 10
5 Marlboro Ice Blast 187,500 18,750 20,000 10
6 Dji Sam Soe Magnum 119,200 11,920 13,000 10 2
7 GG Signature 118,200 11,820 13,000 10
8 Djarum Coklat 98,500 9,850 10,500 10 1
9 Class Mild Filter 147,250 14,725 16,000 10
10 Djarum Super Filter 131,750 13,175 14,500 10
11 234 Rokok Kretek 258,700 12,935 14,000 20 2
12 Sampoerna Kretek 181,750 9,088 10,500 10 4
19
20
21
22
23
24
25
Terjual Sisa Laba Total Laba
33,000 8 800 8,000
- 20 1,350 27,000
- 10 1,200 12,000
- 10 1,200 12,000
- 10 1,250 12,500
26,000 8 1,080 10,800
- 10 1,180 11,800
10,500 9 650 6,500
- 10 1,275 12,750
- 10 1,325 13,250
28,000 18 1,065 21,300
42,000 6 1,413 14,125

139,500 13,788 162,025

No. Nama Barang Harga Beli Harga Satuan Harga Jual Stok
1 Jesscool Penyegar 31,000 1,550 2,000 20
2 Adem Sari Penyejuk 9,900 1,650 2,000 12
3 Hansaplast 22,200 222 350 100
4 Komix OBH Kid Madu 22,500 750 1,000 30
5 Vegeta Jeruk 20,750 1,729 2,000 12
6 Vitacimin Strip 12,250 1,225 1,500 10
7 Komix OBH G Formula 22,100 737 1,000 30
8 Betadine Solution 5Ml 19,700 3,283 4,500 6
9 Sidomuncul Tolak Angin Flu 25,200 2,100 2,500 12
10 Sidomuncul Tolak Angin Madu 23,000 1,917 2,500 12
11 ExtraJoss 4,800 800 1,000 6
12 Sidomuncul Kuku Bima Anggur 4,500 750 1,000 6
19 Bodrex 5,850 293 500 20
20 Sidomuncul Kuku Bima Kopi 5,000 833 1,000 6
21 Bodrexin 3,075 154 500 20
22 My Baby Telon 13,500 13,500 15,000 3
23 Sidomuncul Kuku Bima Ener-G 4,500 750 1,000 6
24 Hemaviton Jreng Anggur 3,900 650 1,000 6
25 Rohto 9,600 9,600 10,500 3
26 Insto 9,700 9,700 10,500 3
27 Neo Rheumacyl 7,300 7,300 9,000 10
28 Diapet Kapsul 1,900 1,900 3,000 3
29 Hemaviton Jreng 4,000 667 1,000 6
30 Stop Cold Obat 2,500 2,500 3,500 3
31 Fatigon Kapsul 2,675 2,675 4,000 3
32 Entrostop Obat Sakit Perut 4,750 4,750 6,000 3
33 Panadol Caplet Merah Extra 6,700 6,700 8,000 1
34 Promag 4,900 4,900 6,000 1
35 Panadol Caplet 6,200 6,200 7,500 1
36 Panadol Clod & Flu 8,800 8,800 10,000 1
37 Konidin Obat Batuk 1,410 1,410 3,000 2
38 Antimo 3,950 3,950 5,500 2
39 Decolgen Tablet 1,360 1,360 2,500 3
40 Inza Obat Flu 1,550 1,550 3,000 2
41 Neo Rheumacyl Neuro 7,500 7,500 9,000 10
42 Sidomuncul Tolak Angin Anak Madu 16,600 1,383 2,000 12
Keluar Sisa Laba Total Laba
20 450 9,000
12 350 4,200
100 128 12,800
30 250 7,500
12 271 3,250
10 275 2,750
30 263 7,900
6 1,217 7,300
12 400 4,800
12 583 7,000
6 200 1,200
6 250 1,500
20 208 4,150
6 167 1,000
20 346 6,925
3 1,500 4,500
6 250 1,500
6 350 2,100
3 900 2,700
3 800 2,400
10 1,700 17,000
3 1,100 3,300
6 333 2,000
3 1,000 3,000
3 1,325 3,975
3 1,250 3,750
1 1,300 1,300
1 1,100 1,100
1 1,300 1,300
1 1,200 1,200
2 1,590 3,180
2 1,550 3,100
3 1,140 3,420
2 1,450 2,900
10 1,500 15,000
12 617 7,400

167,400
No. Nama Barang Harga Beli Harga Satuan Harga Jual Stok
1 Gillet Razor Goal 4,700 12
2 ABC Batre Biru 43,000 1,792 2,000 24
3
4
5
6
7
8
9
10
11
12
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
Keluar Sisa Laba Total Laba
12 - -
24 208 5,000
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
0 - -
 DAFTAR HARGA MINUMAN TOKO MIZOU
No. Nama Barang Harga Beli Harga Jual Stok Keluar Sisa
1 Lux Sabun Batang 2,800 3,500 6 6
2 Lifebuoy Batang 2,300 3,000 12 12
3 Nouvo Batang 1,675 2,500 9 9
4 Purbasari 14,500 16,500 2 2
5 Sunlight 52Ml 825 1,200 5 5
6 Sunlight 200Ml 4,000 5,000 3 3
7 Clear Shampoo Ice Cool 738 1,000 12 12
8 Clear Shampoo Mentol 750 1,000 12 12
9 Zinc Shampoo 181 500 72 72
10 Dove Shampoo 750 1,000 36 36
11 Systema Nano 5,600 6,500 3 3
12 Pepsodent White 3,400 4,500 3 3
13 Pepsodent Whitening 5,400 6,500 3 3
14 Close Up 8,800 10,000 3 3
15 Scotch Brite Spon 5,850 7,000 2 2
16 Soffel 421 700 48 48
17 Autan Anak 379 500 24 24
18 Formula Sikat Gigi 2,375 3,000 12 12
19 Charm Softek 14,500 16,000 2 2
20 Sendal Jepit 8,900 10,000 5 5
21 Soklin Pembersih Lantai 277 500 48 48
22 Super Sol 371 500 24 24
23 Tissue Paseo 650 1,000 6 6
24 Tissue Tessa 883 1,500 6 6
25 Molto 792 1,000 24 24
26 Attack Refill 842 1,000 12 12
27 Daia Ditergen 417 500 6 6
28 So Klin Detergen 404 500 6 6
29 Rinso Anti Noda 467 700 6 6
30 0
31 0
32 0
33 0
34 0
35 0
36 0
37 0
38 0
39 0
40 0
41 0
42 0
43 0
44 0
45 0
46
47
48
49
50
51
52
53
54
55
56
57
ZOU
Laba Total Laba
700 4,200
700 8,400
825 7,425
2,000 4,000
375 1,875 MODAL BELANJA WARUNG
1,000 3,000
263 3,150 5,379,485
250 3,000
319 22,950
250 9,000
900 2,700
1,100 3,300
1,100 3,300
1,200 3,600
1,150 2,300
279 13,400
121 2,900
625 7,500
1,500 3,000
1,100 5,500
223 10,700
129 3,100
350 2,100
617 3,700
208 5,000
158 1,900
83 500
96 575
233 1,400
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -