ABCDEFGHIJKLMNOPQRAXAZBABBBCCICJCKCLCM
1
2
REKAP PENJUALANRekap Orderan
Rekap Barang Minus
3
TglOmsetCashAk - OmsetAv - OmsetExp (Rp)Exp (%)COGS (Rp)
COGS (%)
OLOctoGofood
Shopee Food
Grab FoodProdukTotalNama Bahan BakuHargaQtyTotal ( Rp )Nama Bahan BakuHargaTotalTotal ( Rp )
4
016.323.200 5.426.000 6.323.2006.323.200 3.873.44161% 410.000366.800120.400
Mie Pedas Manis Lv 0
42 Mie Sabila18.025640 Rp 11.536.000 Mie Sabila 18.025 -1.778-Rp 32.048.450
5
026.641.800 4.778.000 12.965.0006.482.500 4.208.39262% 965.000355.600543.200
Mie Pedas Manis Lv 1
5.477.718
Kulit Pangsit Goreng
12.089880 Rp 10.638.320
Kulit Pangsit Goreng
 12.089 #VALUE!#VALUE!
6
035.677.800 5.145.600 18.642.8006.214.267 3.612.93763% 325.000112.00095.200
Mie Pedas Manis Lv 2
17.899.246 Minyak Mie49.01458 Rp 2.842.812 Minyak Mie 49.014 -16.235-Rp 795.742.290
7
046.536.400 5.786.800 25.179.2006.294.800 4.021.75362% 485.000130.200134.400
Mie Pedas Manis Lv 3
9.495.690 Bumbu Basic23.24330 Rp 697.290 Bumbu Basic 23.243 -4.403-Rp 102.338.929
8
057.216.800 5.914.000 32.396.0006.479.200 4.433.94262% 677.000156.800469.000
Mie Pedas Manis Lv 4
3.758.934 Bumbu Mie62.68579 Rp 4.952.115 Bumbu Mie 62.685 -13.313-Rp 834.525.405
9
066.401.400 4.727.000 38.797.4006.466.233 4.185.79663% 938.000420.000316.400
Mie Pedas Manis Lv 5
 Ayam Serbuk70.45533 Rp 2.325.015 Ayam Serbuk 70.455 -10.791-Rp 760.279.905
10
077.181.200 7.181.200 45.978.6006.568.371 4.477.29063%
Mie Pedas Manis Lv 6
 Daun Bawang kering161.4608 Rp 1.291.680
Daun Bawang kering
 161.460 -6.597-Rp 1.065.070.890
11
085.626.200 3.798.000 51.604.8006.450.600 3.385.40162% 837.000711.200280.000
Mie Pedas Gurih Lv 0
14 Bawang Goreng 1kg51.84010 Rp 518.400
Bawang Goreng 1kg
 51.840 -1.331-Rp 68.999.040
12
096.656.400 6.656.400 58.261.2006.473.467 4.174.62062%
Mie Pedas Gurih Lv 1
3.070.011 Kecap Sawi40.93352 Rp 2.128.516 Kecap Sawi 40.933 -36.661-Rp 1.500.644.713
13
106.375.400 4.857.000 64.636.6006.463.660 3.993.57662% 943.000305.200270.200
Mie Pedas Gurih Lv 2
6.339.228 Cabai Salma226.800 Rp - Cabai Salma 226.800 Rp -
14
116.506.200 5.062.000 71.142.8006.467.527 3.951.86962% 1.181.000176.40086.800
Mie Pedas Gurih Lv 3
4.320.546 Filling Pangsit ( 15 )17.909695 Rp 12.446.755
Filling Pangsit ( 15 )
 17.909 #VALUE!#VALUE!
15
127.962.000 5.547.800 79.104.8006.592.067 4.874.08962% 1.542.000393.400478.800
Mie Pedas Gurih Lv 4
2.114.663
Filling Udang Rambutan ( 25 )
29.84981 Rp 2.417.769
Filling Udang Rambutan ( 25 )
 29.849 -792-Rp 23.640.408
16
135.394.200 4.192.000 84.499.0006.499.923 3.337.55162% 680.000324.800197.400
Mie Pedas Gurih Lv 5
 Siomay29.43445 Rp 1.324.530 Siomay 29.434 -482-Rp 14.187.188
17
145.046.800 3.613.000 89.545.8006.396.129 3.281.42562% 794.000411.600228.200
Mie Pedas Gurih Lv 6
 Lumpia Ayam44.402100 Rp 4.440.200 Lumpia Ayam 44.402 -494-Rp 21.934.588
18
155.571.400 4.883.200 95.117.2006.341.147 3.559.25762% 110.000376.600201.600 Pangsit Goreng16 Filling Ayam Keju38.102330 Rp 12.573.660 Filling Ayam Keju 38.102 -2.230-Rp 84.967.460
19
166.148.600 5.641.800 101.265.8006.329.113 3.708.06062% 168.000196.000142.800 Siomay / Dimsum#VALUE! Minyak Wijen46.020 Rp - Minyak Wijen 46.020 -1.135-Rp 52.232.700
20
174.968.600 4.639.200 106.234.4006.249.082 2.885.71862% 223.00016.80089.600 Ayam Rambutnya2.134.371 Minyak Padat346.7648 Rp 2.774.112 Minyak Padat 346.764 #VALUE!#VALUE!
21
186.998.800 6.998.800 113.233.2006.290.733 4.712.48662% Lumpia Ayam4.514.719 Wadah Saos 25 ml8.12055 Rp 446.600 Wadah Saos 25 ml 8.120 #VALUE!#VALUE!
22
197.489.400 6.406.800 120.722.6006.353.821 4.590.44662% 426.000341.600315.000 Ayam Keju4.806.851 Sambal Thailand39.09085 Rp 3.322.650 Sambal Thailand 39.090 #VALUE!#VALUE!
23
205.392.000 3.828.000 126.114.6006.305.730 3.730.18163% 864.000378.000322.000 Pangstumi13.964.257 Paper Lunch810 Rp - Paper Lunch 810 Rp -
24
211.903.111 558.411 128.017.7116.096.081 3.100.25164% 682.500312.200350.000 Pangsitjumi Box Side Dish458 Rp - Box Side Dish 458 Rp -
25
225.209.100 3.843.200 133.226.8116.055.764 26.189.84581% 713.500459.200193.200 Lycheeti#VALUE!Sumpit5.926155 Rp 918.530 Sumpit 5.926 -2.096-Rp 12.420.896
26
232.333.900 2.333.900 135.560.7115.893.944 80% Manggoti568.562Mie17.167 Rp - Mie 17.167 Rp -
27
243.781.200 3.781.200 139.341.9115.805.913 78% Lemonti695.958Pasta CRM Rp - Pasta CRM Rp -
28
25 139.341.9115.805.913 78% Sodalla838.811Plastik 159.545 Rp - Plastik 15 9.545 -30-Rp 286.350
29
26 139.341.9115.805.913 78% Matcha Latte Plastik 2416.20040 Rp 648.000 Plastik 24 16.200 -69-Rp 1.117.800
30
27 139.341.9115.805.913 78% Air Mineral Thermal4.050230 Rp 931.500 Thermal 4.050 -51-Rp 206.137
31
28 139.341.9115.805.913 78% Komboh 1100.043Black Tea13.6512 Rp 27.302 Black Tea 13.651 #VALUE!#VALUE!
32
29 139.341.9115.805.913 78% Komboh 2918.115
Teh Tjatoet Hijau Isi 10
33.264 Rp -
Teh Tjatoet Hijau Isi 10
 33.264 #VALUE!#VALUE!
33
30 139.341.9115.805.913 78% Komboh 31.742.103
Powder Lychee Squash
87.480 Rp -
Powder Lychee Squash
 87.480 Rp -
34
31 139.341.9115.805.913 78% Mix Dimsum1.276.054
Powder Mango Squash
87.480 Rp -
Powder Mango Squash
 87.480 Rp -
35
24Add On Lv 4120.029Lemon Tea Powder79.33410 Rp 793.340
Lemon Tea Powder
 79.334 -6.954-Rp 551.688.636
36
Add On Lv 527.040Gula Pasir19.440 Rp - Gula Pasir 19.440 Rp -
37
Add On Lv 636.028Gula Cair Tebu90.2506 Rp 541.500 Gula Cair Tebu 90.250 #VALUE!#VALUE!
38
Packing24.011Sirup Lychee ABC16.2736 Rp 97.638 Sirup Lychee ABC 16.273 #VALUE!#VALUE!
39
Chili Oil36Sedotan Kecil12.425 Rp - Sedotan Kecil 12.425 #VALUE!#VALUE!
40
78.039
PP Plastik Cup Gosyen 20 Oz
21.276 Rp -
PP Plastik Cup Gosyen 20 Oz
 21.276 Rp -
41
 Lychee Tea Powder89.6008 Rp 716.800
Lychee Tea Powder
 89.600 #VALUE!#VALUE!
42
Mango Tea Powder89.6009 Rp 806.400
Mango Tea Powder
 89.600 -9.180-Rp 822.528.000
43
Seal Lid Cup42.613 Rp - Seal Lid Cup 42.613 Rp -
44
Tepung panir18.36023 Rp 422.280 Tepung panir 18.360 -7.710-Rp 141.555.600
45
paper lunch box coklat desain
 Rp -
paper lunch box coklat desain
 Rp -
46
box side dish desain
 Rp -
box side dish desain
 Rp -
47
Box Ngeumie Desain Baru
249.56926 Rp 6.488.794
Box Ngeumie Desain Baru
 249.569 #VALUE!#VALUE!
48
Box Side Dish Desain Baru
178.05415 Rp 2.670.810
Box Side Dish Desain Baru
 178.054 -1.149-Rp 204.584.046
49
Kertas Chicken Wrap
 Rp -
Kertas Chicken Wrap
 0 Rp -
50
Air Mineral Prima35.1222 Rp 70.244 Air Mineral Prima 35.122 -24-Rp 842.928
51
Sirup Sarsaparilla GKC 1 L
69.300 Rp -
Sirup Sarsaparilla GKC 1 L
 69.300 Rp -
52
Powder Matcha Flavourista 1kg
100.467 Rp -
Powder Matcha Flavourista 1kg
 100.467 Rp -
53
Premix Keju Rp - Premix Keju Rp -
54
Premix baslup Rp - Premix baslup Rp -
55
Plastik UK 3519.800 Rp - Plastik UK 35 19.800 Rp -
56
Plastik UK 4019.800 Rp - Plastik UK 40 19.800 Rp -
57
Paperbowl Rp - Paperbowl Rp -
58
Cup polos 14 oz25.451 Rp - Cup polos 14 oz 25.451 Rp -
59
Chili Oil Rp - Chili Oil Rp -
60
Susu UHT Rp - Susu UHT Rp -
61
Baslup Kecil Rp - Baslup Kecil Rp -
62
Sirup Sarsaparilla69.300 Rp - Sirup Sarsaparilla 69.300 Rp -
63
Coca Cola12.713 Rp - Coca Cola 12.713 Rp -
64
Cup 16 Oz21.633 Rp - Cup 16 Oz 21.633 #VALUE!#VALUE!
65
Cup 18 Oz24.860 Rp - Cup 18 Oz 24.860 Rp -
66
Mie IKR16.609 Rp - Mie IKR 16.609 Rp -
67
 Rp - Rp -
68
 Rp - Rp -
69
 Rp - Rp -
70
 Rp - Rp -
71
 Rp - Rp -
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100