DATA BARANG BULAN LALU

KEUNTUNGAN KERUGIAN STOK LAMA Total Modal

N0. MODAL AWAL Uang
Nominal Presentase Nominal Presentase Kode Nama Barang Jumlah Satuan
Nominal Keterangan
1 01A Tepung terigu 2 kg
2 01B Tepung tapioka 3 kg
3 01C Royco 5 pcs
4 01D Aida 1 pcs
5 01E Atom 2 pcs
6 00A Minyak 1 kg
7 00B Plastik 0 pcs
8 01F Cabe 1 kg
9 01G Bawang putih bubuk 7 pcs
10 00B Basreng 0 pcs
11 500,000 300,000 60% -50,000 -10% 00C Roti 0 pcs 750,000 Modal Pribadi
12 02A Keju 1 pcs
13 02B Tepung Roti 0 kg
14 02C Telur 1 kg
15 02D Coklat
16 02E Susu 0 pcs
17 02F Sterofom 1 pcs
18 02G Plastik cocor bebek 1 pcs
19 00D Air galon 0 liter
20 02H Kresek apel 0 pcs
21 01H Daun jeruk 0 kg
 DATA PEMBELIAN BARANG MODAL

PEMBELIAN HARGA BELI STOK BARU

NO. Tgl. KODE NAMA BARANG
JUMLAH SATUAN SATUAN JUMLAH JUMLAH SATUAN
1 01A Tepung terigu 6 kg Rp 10,000.00 Rp 60,000.00 8 kg
2 01B Tepung tapioka 18 kg Rp 6,000.00 Rp 108,000.00 21 kg
3 01C Royco 43 pcs Rp 500.00 Rp 21,500.00 48 pcs
4 01D Aida 19 pcs Rp 3,000.00 Rp 57,000.00 20 pcs
5 01E Atom 18 pcs Rp 5,000.00 Rp 90,000.00 20 pcs
6 00A Minyak 3 kg Rp 15,000.00 Rp 45,000.00 4 kg
7 00B Plastik 1 pcs Rp 15,000.00 Rp 15,000.00 1 pcs
8 01F Cabe 1 kg Rp 12,000.00 Rp 12,000.00 2 kg
9 01G Bawang putih bubuk 21 pcs Rp 500.00 Rp 10,500.00 28 pcs
10 00B Basreng 4 pcs Rp 4,500.00 Rp 18,000.00 4 pcs
11 1 Agustus 2021 00C Roti 4 pcs Rp 8,000.00 Rp 32,000.00 4 pcs
12 02A Keju 1 pcs Rp 25,000.00 Rp 25,000.00 2 pcs
13 02B Tepung Roti 2 kg Rp 10,000.00 Rp 20,000.00 2 kg
14 02C Telur 2 kg Rp 22,000.00 Rp 44,000.00 3 kg
15 02D Coklat Rp - 0
16 02E Susu 24 pcs Rp 1,500.00 Rp 36,000.00 24 pcs
17 02F Sterofom 48 pcs Rp 500.00 Rp 24,000.00 49 pcs
18 02G Plastik cocor bebek 1 pcs Rp 2,500.00 Rp 2,500.00 2 pcs
19 00D Air galon 1 psc Rp 6,000.00 Rp 6,000.00 1 liter
20 02H Kresek apel 1 pcs Rp 4,000.00 Rp 4,000.00 1 pcs
21 01H Daun jeruk 1 kg Rp 5,000.00 Rp 5,000.00 1
TOTAL PENGELUARAN MODAL: Rp 635,500.00
 DATA PENGELUARAN MODAL LAIN-LAIN

NO. NAMA BARANG HARGA

1 LISTRIK Rp 10,000.00
2 AIR GALON Rp 8,000.00
3 GAS Rp 50,000.00
3 BENSIN Rp 40,000.00
TOTAL PENGELUARAN: Rp 108,000.00
 DATA PEMBELIAN BAHAN

NO TGL CODE NAMA BARANG HARGA JML JML HARGA

Plastik cocor bebe Rp 2,500.00 1 Rp 2,500.00
 DATA PENJUALAN BARANG

KELUAR
NO. Tgl. KODE NAMA PRODUK HARGA JUAL PEMASUKAN
pcs
PDJ1 Cimol bojot Rp 6,000.00 5 Rp 30,000.00
PDJ2 Basreng bojot Rp 6,000.00 6 Rp 36,000.00
1. 8 Agustus 2021
PDJ3 Basreng kering Rp 6,000.00 7 Rp 42,000.00
PDJ4 Roti goreng mozarela Rp 8,000.00 8 Rp 64,000.00
PDJ1 Cimol bojot Rp 6,000.00 8 Rp 48,000.00
PDJ2 Basreng bojot Rp 6,000.00 6 Rp 36,000.00
2. 15 Agustus 2021
PDJ3 Basreng kering Rp 6,000.00 7 Rp 42,000.00
PDJ4 Roti goreng mozarela Rp 8,000.00 5 Rp 40,000.00
PDJ1 Cimol bojot Rp 6,000.00 10 Rp 60,000.00
PDJ2 Basreng bojot Rp 6,000.00 9 Rp 54,000.00
3. 22 Agustus 2021
PDJ3 Basreng kering Rp 6,000.00 6 Rp 36,000.00
PDJ4 Roti goreng mozarela Rp 8,000.00 8 Rp 64,000.00
PDJ1 Cimol bojot Rp 6,000.00 12 Rp 72,000.00
PDJ2 Basreng bojot Rp 6,000.00 9 Rp 54,000.00
4. 29 Austus 2021
PDJ3 Basreng kering Rp 6,000.00 7 Rp 42,000.00
PDJ4 Roti goreng mozarela Rp 8,000.00 8 Rp 64,000.00
TOTAL PEMASUKAN: Rp 784,000.00

Chart Title
Rp80,000.00
Rp60,000.00
Rp40,000.00
Rp20,000.00
Rp-
Basreng bojot

Basreng bojot

Cimol bojot

Basreng bojot

Cimol bojot

Basreng bojot
Cimol bojot

Cimol bojot
PDJ4Roti goreng mozarela

PDJ4Roti goreng mozarela

Basreng kering

PDJ4Roti goreng mozarela

Basreng kering

Basreng kering

Basreng kering

PDJ4Roti goreng mozarela

PDJ1

PDJ3

PDJ1
PDJ1

PDJ2

PDJ3

PDJ1

PDJ2

PDJ3

PDJ2

PDJ2

PDJ3
8 Agustus 2021

15 Agustus 2021

22 Agustus 2021

29 Austus 2021

Column E Column F Column G

REKAPITULASI JUMLAH PENJUALAN BULANAN TAHUN 2021

NO. BULAN KODE NAMA PRODUK JUMLAH

PDJ1 Cimol bojot 35
PDJ2 Basreng bojot 30
1. AGUSTUS
PDJ3 Basreng kering 27
PDJ4 Roti goreng mozarela 29
PDJ1 Cimol bojot
PDJ2 Basreng bojot
2. SEPTEMBER
PDJ3 Basreng kering
PDJ4 Roti goreng mozarela
PDJ1 Cimol bojot
PDJ2 Basreng bojot
3.
PDJ3 Basreng kering
PDJ4 Roti goreng mozarela
PDJ1 Cimol bojot
PDJ2 Basreng bojot
4.
PDJ3 Basreng kering
PDJ4 Roti goreng mozarela
PDJ1 Cimol bojot
PDJ2 Basreng bojot
5.
PDJ3 Basreng kering
PDJ4 Roti goreng mozarela
 DATA RESELER

HASIL PENJUALAN SELAMA SATU BULAN BAGI HASIL

NO. NAMA ALAMAT
Cimol Bojot Basreng Bojot Basreng Kering Roti Goreng Mozarela JUMLAH 5%
1 AJENG FATWA RT. 17 RW. 05 DS. SUKAMUKTI 12 5 8 10 35 Rp 10,500.00
2 NELDIAH RT. 04 RW. 01 DS. SUKAMULYA 9 9 5 9 32 Rp 9,600.00
3 DHYA RT. 14 RW. 05 DS. PULOERANG 5 10 3 7 25 Rp 7,500.00
4 DIAZ RT. 17 RW. 02 DS. PULOERANG 9 6 11 3 29 Rp 9,600.00
 HASIL PENJUALAN
Rp 210,000.00
Rp 192,000.00
Rp 150,000.00
Rp 232,000.00
 LAPORAN HASIL PENJUALAN

PENGELUARAN
PEMASUKKAN KEUNTUNGAN
Modal Bgi hasil
Rp 784,000.00 Rp 743,500.00 Rp 37,200.00 Rp 3,300.00