06 Oktober 2022
JUMLAH HARGA
Rp 18,000.00
Rp 19,000.00
Rp 15,000.00
Rp 14,000.00
Rp 5,000.00
Rp 13,000.00
Rp 3,000.00
Rp 20,000.00
Rp 8,000.00
Rp 6,000.00
Rp 20,000.00
Rp 10,000.00
Rp 5,000.00
Rp 4,000.00
Rp 6,000.00
Rp 63,000.00
Rp 10,000.00
Rp 3,000.00
Rp 242,000.00
03 November 2022
JUMLAH HARGA
Rp 15,000.00
Rp 10,000.00
Rp 6,000.00
Rp 31,000.00
14 November 2022
JUMLAH HARGA
Rp 14,000.00
Rp 7,000.00
Rp 6,000.00
Rp 4,000.00
Rp 4,000.00
Rp 35,000.00
19 November 2022
JUMLAH HARGA
Rp 20,000.00
Rp 3,000.00
Rp 5,500.00
Rp 4,500.00
Rp 11,000.00
Rp 11,000.00
Rp 8,500.00
Rp 5,000.00
Rp 15,000.00
Rp 48,000.00
Rp 39,000.00
Rp 3,500.00
Rp 2,000.00
Rp 4,000.00
Rp 3,000.00
Rp 9,000.00
Rp 11,800.00
Rp 17,400.00
Rp 28,200.00
Rp 10,000.00
Rp 25,000.00
Rp 10,000.00
Rp 294,400.00
28 November 2022
JUMLAH HARGA
Rp 22,000.00
Rp 14,000.00
Rp 20,000.00
Rp 56,000.00
30 November 2022
JUMLAH HARGA
Rp 16,000.00
Rp 5,000.00
Rp 8,000.00
Rp 29,000.00
21 Desember 2022
JUMLAH HARGA
Rp 20,000.00
Rp 4,000.00
Rp 16,000.00
Rp 6,000.00
Rp 14,000.00
Rp 6,000.00
Rp 6,000.00
Rp 5,000.00
Rp 18,000.00
Rp 95,000.00
29 Januari 2023
JUMLAH HARGA
Rp 92,400.00
Rp 30,000.00
Rp 20,000.00
Rp 142,400.00
29 Januari 2023
JUMLAH HARGA
Rp 17,700.00
Rp 42,600.00
Rp 16,600.00
Rp 17,400.00
Rp 3,700.00
Rp 15,000.00
Rp 20,000.00
Rp 20,000.00
Rp 7,000.00
Rp 6,000.00
Rp 5,000.00
Rp 6,000.00
Rp 25,000.00
Rp 5,000.00
Rp 13,000.00
Rp 45,000.00
Rp 3,000.00
Rp 12,000.00
Rp 280,000.00
18 Februari 2023
JUMLAH HARGA
Rp 750,000.00
25 Februari 2023
JUMLAH HARGA 6 Oktober
Rp 42,000.00 3-Nov
Rp 153,000.00 14-Nov
Rp 195,000.00 19-Nov
28-Nov
30-Nov
10 Maret 2023 21 Desember 2022
JUMLAH HARGA 29 Januari 2023
Rp 115,000.00 29 Januari 2023
Rp 6,000.00 18 Februari 2023
Rp 5,000.00 25 Februari 2023
Rp 8,000.00 10 Maret 2023
Rp 5,000.00 14 Maret 2023
Rp 5,000.00 total
Rp 14,000.00
Rp 150,000.00
Rp 308,000.00
modal
pengeluaran
14 Maret 2023
JUMLAH HARGA
pemasukan
Rp 40,000.00
Rp 29,600.00
Rp 6,700.00
Rp 5,100.00
Rp 14,000.00
Rp 10,000.00
Rp 71,000.00
Rp 17,400.00
Rp 3,000.00
Rp 19,000.00
Rp 19,000.00
Rp 13,000.00 biaya 1 kali produksi
Rp 20,000.00
Rp 10,000.00 bahan habis pakai Almond Slice 250 g
Rp 4,000.00 Baker Vanila essence 45 ml
Rp 48,000.00 Baking Powder Kupu- Kupu 45 g
Rp 12,000.00 Baking soda Kupu-kupu 81 g
Rp 33,200.00 Biji Kismis 100 g
Rp 29,500.00 Cup kertas
Rp 50,000.00 Gula Nira (Ansel Brown Sugar) 250 g
Rp 60,000.00 Margarin Simas 500 g
Rp 6,000.00 Pisang Raja
Rp 15,000.00 Telur Ayam
Rp 10,000.00 Tepung Terigu 1 Kg Segitiga Biru
Rp 25,000.00 Ultra Milk UHT Full Cream 250 ml
10000
Rp 52,000.00
Rp 632,500.00
Rp 242,000.00
Rp 31,000.00
Rp 35,000.00
Rp 294,400.00
Rp 56,000.00
Rp 29,000.00
Rp 95,000.00
Rp 142,400.00
Rp 280,000.00
Rp 750,000.00
Rp 195,000.00
Rp 308,000.00
Rp 622,500.00
Rp 3,080,300.00
Rp 5,000,000.00
Rp 3,080,300.00
Rp 306,000.00
Rp 246,000.00 Rp 5,000,000.00
Rp 426,000.00 Rp 2,147,400.00
Rp 307,000.00 Rp 281,000.00
Rp 3,204,700.00 Rp 246,000.00
Rp 3,379,600.00
99000 19000
100000 18000
23000 137000
125000 182000
70000 13000
72000 9000
18000 4000
12000 25000
96000 750000
70000 115000
38500 1272000
165000
195000
24000
90000
37500
10000
4000
60000
5000
6000
1,320,000
29 Januari 2023
JUMLAH HARGA Tepung Terigu 1 K 3 bks
Rp 92,400.00 Baking Powder Ku 2 btl
Rp 30,000.00 Baking soda Kupu 1 btl
Rp 20,000.00 Margarin Blue Ba 1.25 kg
Rp 142,400.00 Margarin Simas 5 ons
Gula Pasir 1 Kg 1 kg
telur 54 btr
29 Januari 2023
JUMLAH HARGA
Rp 17,700.00
Rp 42,600.00
Rp 16,600.00
Rp 17,400.00
Rp 3,700.00
Rp 15,000.00
Rp 20,000.00
Rp 20,000.00
Rp 7,000.00
Rp 6,000.00
Rp 5,000.00
Rp 6,000.00
Rp 25,000.00
Rp 5,000.00
Rp 13,000.00
Rp 45,000.00
Rp 3,000.00
Rp 12,000.00
Rp 280,000.00
18 Februari 2023
JUMLAH HARGA
Rp 750,000.00
25 Februari 2023
JUMLAH HARGA
Rp 42,000.00
Rp 153,000.00
Rp 195,000.00
10 Maret 2023
JUMLAH HARGA
Rp 115,000.00
Rp 6,000.00
Rp 5,000.00
Rp 8,000.00
Rp 5,000.00
Rp 5,000.00
Rp 14,000.00
Rp 150,000.00
Rp 308,000.00
14 Maret 2023
JUMLAH HARGA
Rp 40,000.00
Rp 29,600.00
Rp 6,700.00
Rp 5,100.00
Rp 14,000.00
Rp 10,000.00
Rp 71,000.00
Rp 17,400.00
Rp 3,000.00
Rp 19,000.00
Rp 19,000.00
Rp 13,000.00
Rp 20,000.00
Rp 10,000.00
Rp 4,000.00
Rp 48,000.00
Rp 12,000.00
Rp 33,200.00
Rp 29,500.00
Rp 50,000.00
Rp 60,000.00
Rp 6,000.00
Rp 15,000.00
Rp 10,000.00
Rp 25,000.00
Rp 52,000.00
Rp 622,500.00
10000
Rp 15,000.00
No. NAMA BARANG JUMLAH BARANG HARGA SATUAN
1 Cup Kertas 1 Pak Rp 18,000.00
2 Loyang Alumunium Foil 1 Pak Rp 19,000.00
3 Gula Nira (Ansel Brown Sugar) 250 g 1 Bungkus Rp 15,000.00
4 Tepung Terigu 1 Kg Segitiga Biru 1 Bungkus Rp 14,000.00
5 Margarin Blue Band 100 g 1 Bungkus Rp 5,000.00
6 Coklat Pastry 1 Batang Rp 13,000.00
7 Baking soda 1 Bungkus Rp 3,000.00
8 Cinnamon Ground 75 g 1 Botol Rp 20,000.00
9 Vanila essence 28 ml 1 Botol Rp 8,000.00
10 Coklat Bubuk 50 g 1 Bungkus Rp 6,000.00
11 Almond Slice 100 g 1 Bungkus Rp 20,000.00
12 Biji Kismis 100 g 1 Bungkus Rp 10,000.00
13 Gula Pasir 250 g 1 Bungkus Rp 5,000.00
14 Telur Ayam 2 butir Rp 2,000.00
15 Baking Powder Kupu- Kupu 45 g 1 Botol Rp 6,000.00
16 Mentega Anchor Salted 227 g 1 Bungkus Rp 63,000.00
17 Pisang Ayam 1 Sisir Rp 10,000.00
18 Susu Full Cream Ultra Mil 100 ml 1 Bungkus Rp 3,000.00
Total
03 November 2022
JUMLAH HARGA
Rp 15,000.00
Rp 10,000.00
Rp 6,000.00
Rp 31,000.00
14 November 2022
JUMLAH HARGA
Rp 14,000.00
Rp 7,000.00
Rp 6,000.00
Rp 4,000.00
Rp 4,000.00
Rp 35,000.00
19 November 2022
JUMLAH HARGA 6 Oktober Rp 242,000.00
Rp 20,000.00 3-Nov Rp 31,000.00
Rp 3,000.00 14-Nov Rp 35,000.00
Rp 5,500.00 19-Nov Rp 294,400.00
Rp 4,500.00 28-Nov Rp 56,000.00
Rp 11,000.00 30-Nov Rp 29,000.00
Rp 11,000.00 21 Desember 2022 Rp 95,000.00
Rp 8,500.00 Rp 782,400.00
Rp 5,000.00
Rp 15,000.00
Rp 48,000.00
Rp 39,000.00
Rp 3,500.00 1,000,000
Rp 2,000.00 306,000
Rp 4,000.00 782,500
Rp 3,000.00 523,500
Rp 9,000.00
Rp 11,800.00
Rp 17,400.00
Rp 28,200.00
Rp 10,000.00
Rp 25,000.00
Rp 10,000.00
Rp 294,400.00
28 November 2022
JUMLAH HARGA
Rp 22,000.00
Rp 14,000.00
Rp 20,000.00
Rp 56,000.00
30 November 2022
JUMLAH HARGA
Rp 16,000.00
Rp 5,000.00
Rp 8,000.00
Rp 29,000.00
21 Desember 2022
JUMLAH HARGA
Rp 20,000.00
Rp 4,000.00
Rp 16,000.00
Rp 6,000.00
Rp 14,000.00
Rp 6,000.00
Rp 6,000.00
Rp 5,000.00
Rp 18,000.00
Rp 95,000.00
Jumlah 45,000
45,000 35,000
35,000 10,000
10,000 52,000
52,000 32,500
32,500 32,000
32,000 6,000
6,000 6,000
6,000 36,000
36,000 30,000
30,000 21,000
21,000 111,000
111,000 75,000
75,000 12,000
12,000 60,000
60,000 13,000
13,000 10,000
10,000 20,000
4,000 19,000
60,000 18,000
25,000 15,000
75,000 9,000
19,000 20000
18,000 22,000
14,000
39,000
20,000
782,500
1,238,000
PEMASUKAN PEMASUKAN
20 NOVEMBER 2022 30 JANUARI 2023
Nama bahan Berat Bersih Harga per kemasan takaran per resep
Almond Slice 100 g Rp 20,000.00 25
Baking soda 100 g Rp 3,000.00 3
Margarin Blue Band 100 g Rp 5,000.00 30
Biji Kismis 150 g Rp 11,000.00 25
Tepung Terigu 1 Kg Segitiga Biru 1000 g Rp 15,000.00 120
Unsalted Butter Anchor 225 g Rp 48,000.00 30
Kertas Parsel 45 × 65 cm 1 Rp 3,500.00
Baking Powder Kupu- Kupu 45 g 45 g Rp 6,000.00 2
Vanila essence 28 ml 28 ml Rp 8,000.00 10
garam 250 g Rp 5,000.00 1
Kawat Potong 8 cm Rp 9,000.00
Ultra Milk UHT Full Cream 225 g 225 ml Rp 6,000.00 80
Gula Nira (Ansel Brown Sugar) 250 g 250 g Rp 14,400.00 50
Pisang Raja 10 btg Rp 10,000.00 1 btg
Cup kertas 40 lembar Rp 38,500.00 7 lbr
Telur Ayam 15 btr Rp 25,000.00 2 btr
Total
modal per cup
Muffin coklat
Nama bahan Berat Bersih Harga per kemasan takaran per resep
Bella Coklat batang 250 g Rp 16,000.00 150
Coklat Bubuk 50 Rp 5,500.00 15
Gula Pasir 1000 Rp 18,000.00 50
Almond Slice 100 Rp 20,000.00 25
Baking soda 100 Rp 3,000.00 3
Margarin Blue Band 100 Rp 5,000.00 30
Biji Kismis 150 Rp 11,000.00 25
Tepung Terigu 1 Kg Segitiga Biru 1000 Rp 15,000.00 120
Unsalted Butter Anchor 225 Rp 48,000.00 30
Ultra Milk UHT Full Cream 225 g 225 Rp 6,000.00 80
Baking Powder Kupu- Kupu 45 g 45 Rp 6,000.00 2
Vanila essence 28 ml 28 Rp 8,000.00 10
garam 250 Rp 5,000.00 1
Cup kertas 40 lembar Rp 38,500.00 7 lbr
Telur Ayam 15 btr Rp 25,000.00 2 btr
Total
modal per cup
Muffin pisang
Nama bahan Berat Bersih Harga per kemasan takaran per resep
Almond Slice 100 g Rp 20,000.00 25
Baking soda 100 g Rp 3,000.00 3
Margarin Blue Band 100 g Rp 5,000.00 30
Biji Kismis 150 g Rp 11,000.00 25
Tepung Terigu 1 Kg Segitiga Biru 1000 g Rp 15,000.00 120
Unsalted Butter Anchor 225 g Rp 48,000.00 30
Kertas Parsel 45 × 65 cm 1 Rp 3,500.00
Baking Powder Kupu- Kupu 45 g 45 g Rp 6,000.00 2
Vanila essence 28 ml 28 ml Rp 8,000.00 10
garam 250 g Rp 5,000.00 1
Kawat Potong 8 cm Rp 9,000.00
Ultra Milk UHT Full Cream 225 g 225 ml Rp 6,000.00 80
Gula Nira (Ansel Brown Sugar) 250 g 250 g Rp 14,400.00 50
Labu Kuning 1 Potong Rp 5,000.00 1/2 ptg
Cup kertas 40 lembar Rp 38,500.00 7 lbr
Telur Ayam 15 btr Rp 25,000.00 2 btr
Total
modal per cup
Harga per takaran harga per 1 gr
Rp 5,000.00 Rp 200.00 Varian Modal per cup Harga Jual
Rp 100.00 Rp 30.00 Banana low cal Rp 5,000.00 Rp 5,500.00
Rp 150.00 Rp 50.00 Pumpkin low cal Rp 5,000.00 Rp 5,500.00
Rp 2,000.00 Rp 74.00 choco classic Rp 5,750.00 Rp 6,500.00
Rp 2,000.00 Rp 15.00 choco mocaf Rp 6,250.00 Rp 7,000.00
Rp 6,400.00 Rp 214.00 Rp 22,000.00
Rp - Varian Harga Jual/box Laba
Rp 300.00 Rp 150.00 Banana low cal Rp 21,000.00 Rp 1,000.00
Rp 3,000.00 Rp 300.00 Pumpkin low cal Rp 21,000.00 Rp 1,000.00
Rp 20.00 choco classic Rp 24,000.00 Rp 1,000.00
Rp - choco mocaf Rp 26,000.00
Rp 2,200.00 Rp 27.00 mix Rp 23,000.00 Rp 1,000.00
Rp 2,900.00 Rp 57.60
Rp 1,000.00 Rp 1,000.00
Rp 2,835.00 Rp 405.00
Rp 4,000.00 Rp 2,000.00
Rp 31,905.00
Rp 5,000.00
1 sdt = 5 ml
modal Rp 5,000,000.00
pengeluaran Rp 2,420,400.00
Rp 281,000.00
pemasukan
Rp 246,000.00
sisa uang kwh Rp 3,106,600.00
105,000 Rp 2,855,000.00
250,000 Rp 2,733,000.00
120,000 Rp 850,000.00
80,000 Rp 710,000.00
200,000 Rp 7,148,000.00
100,000
600,000
125,000
100,000
25,000
9,000
24,000
300,000
200,000
450,000
45,000
2,733,000