FORM PRODUKSI SOFTBAKED GIANT

Bulan : Februari 2021

TANGGAL TOTAL
Stok
Nama
Awal TERJUAL/
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 MENU SISA

Red Velvet
Cheese Cream
13 7 6
2 2 1 2
Original
Darkchochip 0 0

Darkchoco
Chocochip
16 2 14
1 1
Matcha
Darkchochip 0 0

S'Mores
Marshmallow 8 4 4
Cornflake 2 1 1
Nyc 8 1 1 7
14 24

FORM PRODUKSI SOFTBAKED MINI

Bulan : Februari 2021

TANGGAL TOTAL
Stok
Nama Awal TERJUAL/
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 MENU SISA

Red Velvet
Cheese Cream 0 0 0
0
Original
Darkchochip
7 6 1
2 1 3
Darkchoco
Chocochip
0 0 0
0
Matcha
Darkchochip
13 1 12
1
 S'Mores
Marshmallow 2 1 1
Cornflake 1
8 14
Rp 210,000

TOTAL
TERJUAL/BULAN

TOTAL SISA
STOK/BULAN
 Rp 80,000

Total Penjualan Rp 290,000

Total stok terjual 22
 FORM PRODUKSI SOFTBAKED GIANT

Bulan : Maret 2021

TANGGAL
Stok
Nama
Awal 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
RED VELVET 18 3 5 4 2 4
ORIGINAL
BIASA 0

DARKCHOCO 3 3
MATCHA 2 2
S'MORES 8 1 3 2
NYC 57 13 19 4 2 17
ORIGINAL NYC 14
3 2 2 5

FORM PRODUKSI SOFTBAKED MINI (REGULER)

Bulan : Maret 2021

TANGGAL
Stok
Nama
Awal 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

RED VELVET 0

ORIGINAL
1
BIASA 1
DARKCHOCO 0
MATCHA 1 1
S'MORES 0
NYC 0

ORIGINAL NYC 0
 GIANT

GGAL TOTAL
TERJUAL/
19 20 21 22 23 24 25 26 27 28 29 30 31 MENU SISA

0 0 0 0 18 0

0 0

0 0 3 0
2 0
0 0 0 2 8 0
0 2 57 0

14 0
2
102 0

(REGULER)

GGAL TOTAL
TERJUAL/
19 20 21 22 23 24 25 26 27 28 29 30 31 MENU SISA

0 0
0
1 0
0 0 0 0
0 0 0
0 1 0
0 0 0 0
0 0

0 0

2 0

Total Penjualan
Total stok terjual
 Nama Bahan

Rp 1,530,000 Coklat Callebaut 500 gr

Cocoa Van Hotten 180 gr
Anchor unsalted butter 225 gr
Cream Cheese 1,36 kg
Plastik
Anchor unsalted butter 225 gr
TOTAL
TERJUAL/BULAN Coklat Callebaut 500 gr
TOTAL SISA
STOK/BULAN

TOTAL

Rp 20,000

Rp 1,550,000
104
 Qty Harga

1 Rp 85,000
1 Rp 33,000
2 Rp 74,000
1 Rp 181,000
Rp 20,000
2 Rp 66,000

1 Rp 93,000

TOTAL Rp 552,000
 FORM PRODUKSI SOFTBAKED GIANT

Bulan : April 2021

TANGGAL
Stok
Nama
Awal 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
RED VELVET 1 1
ORIGINAL
0
BIASA
DARKCHOCO 0
MATCHA 0
S'MORES 1 1
NYC 2 2
ORIGINAL NYC 2
2

FORM PRODUKSI SOFTBAKED MINI (REGULER)

Bulan : April 2021

TANGGAL
Stok
Nama
Awal 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

RED VELVET 0

ORIGINAL
BIASA 0

DARKCHOCO 0
MATCHA 0
S'MORES 0
NYC 0

ORIGINAL NYC 0
IANT

AL TOTAL
TERJUAL/
19 20 21 22 23 24 25 26 27 28 29 30 MENU SISA
1 0

0 0

0 0
0 0
1 0
2 0

2 0

6 0

EGULER)

AL TOTAL
TERJUAL/
19 20 21 22 23 24 25 26 27 28 29 30 MENU SISA

0 0

0 0

0 0
0 0
0 0
0 0

0 0

0 0

Total Penjualan
Total stok terjual
Rp 15,000

Rp -

Rp -
Rp -
Rp 15,000
Rp 35,000

Rp 35,000 Nama Bahan

Rp 100,000 Coklat Callebaut 500 gr

Cocoa Van Hotten 180 gr
Anchor unsalted butter 225 gr
Cream Cheese 1,36 kg
Plastik
Anchor unsalted butter 225 gr
TOTAL
TERJUAL/BULAN Coklat Callebaut 500 gr
TOTAL SISA
Rp -
STOK/BULAN

Rp -

Rp -
Rp -
Rp -
Rp -

Rp - TOTAL

Rp -

Rp 100,000
6
 Qty Harga

1 Rp 85,000
1 Rp 33,000
2 Rp 74,000
1 Rp 181,000
Rp 20,000
2 Rp 66,000

1 Rp 93,000

TOTAL Rp 552,000
 Cust Menu Unit Harga
Salman Softbun bolognaise 1 Rp 65,000
Dida Softbun bolognaise 1 Rp 65,000
Sarah Softbun bolognaise personal size 2 Rp 20,000
Pak Sule Softbun bolognaise personal size 2 Rp 50,000
Pak Tomi Softbun smoke beef n cheese 1 Rp 65,000
Umik Softbun smoke beef n cheese personal size 3 Rp 20,000
Softbun smoke beef n cheese personal size 3 Rp 20,000
Dwi Kusuma Softbun coklat 1 Rp 50,000
Craquelin 5 vanila5 coklat (1pack) 1 Rp 50,000
Softbun smoke beef n cheese 1 Rp 65,000
Lily
Softbun biscoff 1 Rp 65,000
Tyas Softbun smoke beef n cheese personal size 4 Rp 20,000
Craquelin 5 vanila5 coklat (1pack) 1 Rp 50,000
Sarah Softbun smoke beef n cheese 1 Rp 65,000
Softbun smoke beef n cheese personal size 2 Rp 20,000
Yossy Softbun bolognaise personal size 2 Rp 20,000
Softbun coklat personal size 1 Rp 20,000
Umik Softbun smoke beef n cheese personal size 5 Rp 20,000
Umik Softbun smoke beef n cheese personal size 3 Rp 20,000
Umik Melon pan 26 Rp 10,000
Umik Softbun smoke beef n cheese personal size 8 Rp 20,000
Dicke Softbun smoke beef n cheese 1 Rp 65,000
Softbun smoke beef n cheese 5 Rp 65,000
Lily
Softbun biscoff 2 Rp 65,000

Bahan Harga Qty Total

Smoke beef bernardi 250gr 48800 1 48800
Alumunium Foil 30x7.6 21500 0
Alumunium Foil 45x7.6 30000 0
Solasi Nachi 4000 2 8000
Dobeltip Nachi 3000 1 3000
Tepung Cakra kembar 1kg' 11000 2 22000
Tepung segitiga biru 1kg 10500 3 31500
Quickmelt 48x165gr 27000 3 81000
Keju kraft cheddar 165gr 0
Keju bega slice 50000 1 50000
Fermipan 11gr 4pcs 1pack 20000 3 60000
Anchor 227gr 36800 5 184000
Loyang foil 20x20 2 pack 42500 2 85000
Kardus coklat 20x20 1 pack 50000 2 100000
Gula halus 500gr 10000 0
Selai biscoff crunchy 62000 1 62000
0
0
0
0
Rp 735,300
 Jumlah Cust Menu
Rp 65,000 Salman Cookies NYC, Red, Smores
Rp 65,000 Yossy Ori NYC, Black NYC
Rp 40,000 Umik Smore's, Red Velvet
Rp 100,000
Rp 65,000
Rp 60,000
Rp 60,000
Rp 50,000
Rp 50,000
Rp 65,000
Rp 65,000
Rp 80,000
Rp 50,000
Rp 65,000
Rp 40,000
Rp 40,000
Rp 20,000
Rp 100,000
Rp 60,000
Rp 286,000
Rp 160,000
Rp 91,000
Rp 325,000
Rp 130,000
Rp 1,677,000

Koedapan April 2021

Penjualan Rp 1,822,000
Bahan Rp 735,300

Net Profit Rp 1,086,700

Unit Harga Jumlah
3 Rp 15,000 Rp 45,000
4 Rp 17,500 Rp 70,000
2 Rp 15,000 Rp 30,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 145,000
 Cust Menu Nastar & Keju Unit Harga
Nastar 1 Rp 60,000
Sri widiastuti
Keju 1 Rp 60,000
Nastar 3 Rp 60,000
Rafel
Keju 3 Rp 60,000
Nastar 2 Rp 55,000
Ummu ke Shelly
Keju 2 Rp 55,000
 Jumlah Cust Menu
Rp 60,000 Sri widiastuti Softbun smoke beef n cheese
Rp 60,000 Dicke Softbun smoke beef n cheese
Rp 180,000 Rafel Softbun smoke beef n cheese
Rp 180,000
Rp 110,000
Rp 110,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

Rp 700,000
Unit Harga Jumlah Bahan Harga Qty
1 Rp 65,000 Rp 65,000 Smoke beef bernardi 250gr 48800 1
5 Rp 65,000 Rp 325,000 Alumunium Foil 30x7.6 21500 1
3 Rp 65,000 Rp 195,000 Alumunium Foil 45x7.6 30000 1
Rp - Solasi Nachi 4000 2
Rp - Dobeltip Nachi 3000 1
Rp - Tepung Cakra kembar 1kg' 11000 1
Rp - Tepung segitiga biru 1kg 10500 1
Rp - Quickmelt 48x165gr 27000 2
Rp - Fermipan 11gr 4pcs 1pack 20000 3
Rp - Anchor 227gr 36800 4
Rp - Bawang
Rp - Handglove 1
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 585,000
 Total
48800
21500
30000
8000
3000
11000
10500
54000
60000
147200
28100
19800
441900