Perhitungan Modal BEM Smart Update
Perhitungan Modal BEM Smart Update
3 Kentang bumbu
Kentang frozen @ 1 kg 10 36,700 367,000
Bumbu 3 rasa 1 24,600 24,600
Ongkir 1 34,000 34,000
Sendok Plastik 50 160 8,000
Tray coklat 50 263 13,150
446,750 8,935
4 Corndog
Corndog Frozen @4 10 18,000 180,000
Ongkir 1 25,000 25,000
Tray coklat 60 263 15,780
220,780 5,520
4 Pizza Pocket (Senin)
Pizza Lipat Frozen @10 6 19,500 117,000
Tray coklat 60 263 15,780
132,780 2,213
5 Yogurt
Yogurt frozen @ 30 6 12,900 77,400
Es Batu Kristal @ 1 kg 6 2,000 12,000
89,400 993
6 Es Milo
Milo Bubuk@500g 4 16,500 66,000
Ongkir 1 36,000 36,000
Es Batu Kristal 21 2,000 42,000
Sedotan Plastik @ 100 67 6,700
Gelas Plastik 12 oz @50 100 180 18,000
168,700 1,687
7 Es Jeruk
Sirup Binbon 4 5,900 23,600
Ongkir 1 22,500 22,500
Es Batu Kristal 21 2,000 42,000
Sedotan Plastik @ 80 67 5,360
Gelas Plastik 12 oz @50 80 180 14,400
107,860 1,348
8 Es Special
Es Thai Tea 90 10,000 900,000
Es Green Tea 90 10,000 900,000
Sedotan Plastik @ 180 67 12,060
Es Batu Kristal 6 2,000 12,000
1,824,060 10,134
9 Aqua 330 ml
Aqua Kardus@24 2 43,000 86,000
Sedotan Plastik @ 48 67 3,216
Es Batu Kristal 6 2,000 12,000
101,216 2,109
Bahan Lainnya:
Minyak Goreng @ 2 L 3 32,900 98,700
Gas 12 kg 1 220,000 220,000
Aqua galon 6 20,000 120,000
Plastik kresek @38 lembar 1 14,000 14,000
Plastik sampah besar @ 6 - -
Total Bahan Lainnya
Sisa Keuntungan
Belum dibeli
Baru sebagian
Jumlah Jual Harga Jual Pendapatan Untung
100 5,000 500,000 211,700
Jumlah orderan
Tray coklat 400
Minuman 3,349,004 Gelas Plastik 12 oz @50 200
Es Batu Kristal @ 10 kg 60
Sedotan Plastik @400 210
Sendok makan 200
- 452,700
2,896,304
262.5 105000
180 36000
2,000 120000
67 14,000
160 32000
Laporan Penjualan Harian
Hari/ Tanggal :
Total Penjualan -
Uang Diterima
1 Uang Tunai
2 QRIS
Total Uang Diterima
Kasir,
( )