RM HARAPAN BUND

Jl. Yon Armed 7 No.17,

Bantar Gebang – Bekas

PENJUALAN BULAN : Agus

1/08/2022 - 8/08/2022 -
NO : KETERANGAN : HARGA @ PCS PCS
7/08/2022 14/08/2022
I II
I ALAT

1 Etalase 7,000,000 paket - -

2 Meja 2,000,000 paket - -
3 Kursi 2,350,000 paket - -
4 Kompor 680,000 paket - -
5 Peralatan Masak 2,700,000 paket - -
6 Tabung Gas 1,050,000 paket - -
7 Lemari Piring 1,500,000 paket - -
8 Perkakas Masak 400,000 paket - -
9 Sabun Cuci 70,000 paket - -
10 Sepeda Motor 12,500,000 paket - -

II BAHAN

1 Bumbu Jadi 30,000 15 450,000 20 600,000

2 Cabe Merah 40,000 5 200,000 7 280,000
3 Bawang Merah 42,000 2 84,000 2 84,000
4 Bawang Putih 30,000 2 60,000 1 30,000
5 Garam 10,000 20 200,000 0 0
6 Daging Ayam 27,000 20 540,000 20 540,000
7 Daging Sapi/Paket 120,000 8 960,000 11 1,320,000
8 Telur 26,000 20 520,000 18 468,000
9 Udang 124,000 10 1,240,000 10 1,240,000
10 Cumi 55,000 5 275,000 7 385,000
11 Ikan Gembung 60,000 20 1,200,000 21 1,260,000
12 Ikan Lele 23,000 10 230,000 10 230,000
13 Beras 11,000 105 1,155,000 100 1,100,000
14 Minyak Goreng 18,000 10 180,000 10 180,000
15 Sayuran 30,000 17 510,000 18 540,000
16 Gas 225,000 2 450,000 1 225,000

III PENJUALAN WARUNG

1 Ikan Goreng Sayur Jengkol 6,000 56 336,000 49 294,000

2 Balado Cumi Asin 6,000 48 288,000 36 216,000
 3 Ati Ampela Kentang 4,000 62 248,000 78 312,000
4 Ayam Goreng/Balado 20,000 72 1,440,000 64 1,280,000
5 Rendang Sapi 25,000 56 1,400,000 61 1,525,000
6 Udang Pedas Manis 25,000 95 2,375,000 88 2,200,000
7 Cumi Pedas Saus Tiram 30,000 56 1,680,000 65 1,950,000
8 Terong Balada 5,000 92 460,000 89 445,000
9 Telur Dadar Padang 5,000 108 540,000 98 490,000
10 Nasi 4,000 187 748,000 214 856,000
TOTAL 9,515,000 9,568,000

IV PENJUALAN CATERING

1 Catering Awani 20,000 25 500,000 27 540,000

2 Catering St. Yoseph Harvest 27,000 20 540,000 21 567,000
3 Catering Srimaya 20,000 40 800,000 40 800,000
4 Catering Pak Rendi 32,000 21 672,000 19 608,000
5 Catering Cipta Mandiri 25,000 63 1,575,000 62 1,550,000
6 Catering Bintang Matriks 25,000 48 1,200,000 48 1,200,000
7 Catering Manggul Jaya 22,000 53 1,166,000 53 1,166,000
8 Catering Pak Rizal 25,000 35 875,000 36 900,000
9 Catering Nusa Persada 30,000 48 1,440,000 48 1,440,000
TOTAL 8,768,000 8,771,000

JUMLAH : 18,283,000 18,339,000

 DO
Cikiwul
si 17152

stus 2022

15/08/2022 - 22/08/2022 - 29/08/2022 -

PCS PCS PCS KETERANGAN
21/08/2022 28/08/2022 31/08/2022
III IV V

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

20 600,000 10 300000 5 150,000

5 200,000 10 400000 3 120,000
4 168,000 3 126000 2 84,000
2 60,000 1 30000 0 0
5 50,000 0 0 0 0
19 513,000 25 675000 15 405,000
9 1,080,000 8 960000 5 600,000
22 572,000 25 650000 12 312,000
7 868,000 8 992000 4 496,000
6 330,000 5 275000 2 110,000
24 1,440,000 20 1200000 10 600,000
12 276,000 15 345000 4 92,000
100 1,100,000 110 1210000 50 550,000
7 126,000 9 162000 5 90,000
22 660,000 18 540000 4 120,000
2 450,000 2 450000 0 0

48 288,000 62 372000 22 132,000

37 222,000 54 324000 18 108,000
 86 344,000 67 268000 28 112,000
82 1,640,000 75 1500000 24 480,000
58 1,450,000 62 1550000 29 725,000
79 1,975,000 88 2200000 28 700,000
55 1,650,000 64 1920000 32 960,000
68 340,000 97 485000 40 200,000
102 510,000 89 445000 38 190,000
195 780,000 227 908000 86 344,000
9,199,000 9972000 3,951,000

27 540,000 26 520,000 10 200,000

22 594,000 20 540,000 8 216,000
41 820,000 40 800,000 15 300,000
21 672,000 21 672,000 11 352,000
62 1,550,000 61 1,525,000 33 825,000
51 1,275,000 48 1,200,000 18 450,000
53 1,166,000 51 1,122,000 19 418,000
36 900,000 35 875,000 12 300,000
49 1,470,000 48 1,440,000 20 600,000
8,987,000 8,694,000 3,661,000

18,186,000 18,666,000 7,612,000 81,086,000

PENERIMAAN :
Penjualan minggu I-V 81,086,000
HPP 55,138,480
BIAYA - BIAYA
Sewa Kios 2,000,000
Listrik/Air 1,100,000
Man Power 7,250,000
Transport 1,000,000
66,488,480
Laba 14,597,520
PEMILIK RUMAH MAKAN :

WIDYAWATI
 RM HARAPAN BUND
Jl. Yon Armed 7 No.17,
Bantar Gebang – Bekas

PENJUALAN BULAN : Septe

1/09/2022 - 8/09/2022 -
NO : KETERANGAN : HARGA @ PCS PCS
7/09/2022 14/09/2022
I II
I ALAT

1 Etalase 7,000,000 paket - -

2 Meja 2,000,000 paket - -
3 Kursi 2,350,000 paket - -
4 Kompor 680,000 paket - -
5 Peralatan Masak 2,700,000 paket - -
6 Tabung Gas 1,050,000 paket - -
7 Lemari Piring 1,500,000 paket - -
8 Perkakas Masak 400,000 paket - -
9 Sabun Cuci 70,000 paket - -
10 Sepeda Motor 12,500,000 paket - -

II BAHAN

1 Bumbu Jadi 30,000 12 360,000 20 600,000

2 Cabe Merah 39,000 6 234,000 8 312,000
3 Bawang Merah 42,000 3 126,000 2 84,000
4 Bawang Putih 31,000 2 62,000 3 93,000
5 Garam 10,000 18 180,000 0 0
6 Daging Ayam 27,000 22 594,000 20 540,000
7 Daging Sapi/Paket 125,000 9 1,125,000 11 1,375,000
8 Telur 26,000 20 520,000 18 468,000
9 Udang 124,000 12 1,488,000 10 1,240,000
10 Cumi 54,000 6 324,000 7 378,000
11 Ikan Gembung 55,000 20 1,100,000 21 1,155,000
12 Ikan Lele 23,000 10 230,000 10 230,000
13 Beras 11,000 110 1,210,000 100 1,100,000
14 Minyak Goreng 18,000 10 180,000 10 180,000
15 Sayuran 30,000 18 540,000 18 540,000
16 Gas 225,000 2 450,000 2 450,000

III PENJUALAN WARUNG

1 Ikan Goreng Sayur Jengkol 6,000 46 276,000 50 300,000

2 Balado Cumi Asin 6,000 51 306,000 38 228,000
 3 Ati Ampela Kentang 4,000 58 232,000 81 324,000
4 Ayam Goreng/Balado 20,000 67 1,340,000 78 1,560,000
5 Rendang Sapi 25,000 54 1,350,000 80 2,000,000
6 Udang Pedas Manis 25,000 95 2,375,000 96 2,400,000
7 Cumi Pedas Saus Tiram 30,000 58 1,740,000 71 2,130,000
8 Terong Balada 5,000 94 470,000 92 460,000
9 Telur Dadar Padang 5,000 98 490,000 101 505,000
10 Nasi 4,000 182 728,000 196 784,000
TOTAL 9,307,000 10,691,000

IV PENJUALAN CATERING

1 Catering Awani 20,000 21 420,000 21 420,000

2 Catering St. Yoseph Harvest 27,000 23 621,000 21 567,000
3 Catering Srimaya 27,000 41 1,107,000 40 1,080,000
4 Catering Pak Rendi 32,000 21 672,000 19 608,000
5 Catering Cipta Mandiri 25,000 62 1,550,000 62 1,550,000
6 Catering Bintang Matriks 20,000 48 960,000 47 940,000
7 Catering Manggul Jaya 25,000 53 1,325,000 53 1,325,000
8 Catering Pak Rizal 25,000 36 900,000 37 925,000
9 Catering Nusa Persada 30,000 48 1,440,000 49 1,470,000
TOTAL 8,995,000 8,885,000

JUMLAH : 18,302,000 19,576,000

 DO
Cikiwul
si 17152

ember 2022

15/09/2022 - 22/09/2022 - 29/09/2022 -

PCS PCS PCS KETERANGAN
21/09/2022 28/09/2022 30/09/2022
III IV V

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

10 300,000 15 450000 5 150,000

6 234,000 10 390000 3 117,000
3 126,000 5 210000 2 84,000
2 62,000 3 93000 2 62,000
6 60,000 0 0 0 0
19 513,000 25 675000 15 405,000
9 1,125,000 8 1000000 5 625,000
22 572,000 25 650000 12 312,000
7 868,000 8 992000 4 496,000
6 324,000 5 270000 2 108,000
24 1,320,000 20 1100000 10 550,000
12 276,000 15 345000 4 92,000
100 1,100,000 110 1210000 50 550,000
7 126,000 9 162000 5 90,000
22 660,000 18 540000 4 120,000
1 225,000 1 225000 0 0

52 312,000 62 372000 22 132,000

46 276,000 54 324000 18 108,000
 91 364,000 67 268000 28 112,000
86 1,720,000 75 1500000 24 480,000
61 1,525,000 62 1550000 29 725,000
86 2,150,000 88 2200000 28 700,000
56 1,680,000 64 1920000 32 960,000
75 375,000 97 485000 40 200,000
96 480,000 89 445000 38 190,000
201 804,000 227 908000 78 312,000
9,686,000 9972000 3,919,000

27 540,000 27 540,000 9 180,000

22 594,000 20 540,000 8 216,000
42 1,134,000 40 1,080,000 15 405,000
21 672,000 20 640,000 8 256,000
62 1,550,000 61 1,525,000 33 825,000
51 1,020,000 48 960,000 16 320,000
53 1,325,000 51 1,275,000 19 475,000
36 900,000 35 875,000 12 300,000
49 1,470,000 48 1,440,000 20 600,000
9,205,000 8,875,000 3,577,000

18,891,000 18,847,000 7,496,000 83,112,000

PENERIMAAN :
Penjualan minggu I-V 83,112,000
HPP 56,516,160
BIAYA - BIAYA
Sewa Kios 2,000,000
Listrik/Air 1,050,000
Man Power 7,500,000
Transport 1,100,000
68,166,160
Laba 14,945,840
PEMILIK RUMAH MAKAN :

WIDYAWATI
 RM HARAPAN BUND
Jl. Yon Armed 7 No.17,
Bantar Gebang – Bekas

PENJUALAN BULAN : Okto

1/10/2022 - 8/10/2022 -
NO : KETERANGAN : HARGA @ PCS PCS
7/10/2022 14/10/2022
I II
I ALAT

1 Etalase 7,000,000 paket - -

2 Meja 2,000,000 paket - -
3 Kursi 2,350,000 paket - -
4 Kompor 680,000 paket - -
5 Peralatan Masak 2,700,000 paket - -
6 Tabung Gas 1,050,000 paket - -
7 Lemari Piring 1,500,000 paket - -
8 Perkakas Masak 400,000 paket - -
9 Sabun Cuci 70,000 paket - -
10 Sepeda Motor 12,500,000 paket - -

II BAHAN

1 Bumbu Jadi 30,000 14 420,000 21 630,000

2 Cabe Merah 40,000 6 240,000 8 320,000
3 Bawang Merah 42,000 4 168,000 3 126,000
4 Bawang Putih 31,000 3 93,000 2 62,000
5 Garam 10,000 16 160,000 0 0
6 Daging Ayam 28,000 22 616,000 21 588,000
7 Daging Sapi/Paket 123,000 9 1,107,000 11 1,353,000
8 Telur 27,000 21 567,000 18 486,000
9 Udang 124,000 12 1,488,000 10 1,240,000
10 Cumi 55,000 6 330,000 8 440,000
11 Ikan Gembung 56,000 20 1,120,000 21 1,176,000
12 Ikan Lele 24,000 11 264,000 10 240,000
13 Beras 11,000 110 1,210,000 115 1,265,000
14 Minyak Goreng 18,000 10 180,000 12 216,000
15 Sayuran 32,000 19 608,000 18 576,000
16 Gas 225,000 2 450,000 2 450,000

III PENJUALAN WARUNG

1 Ikan Goreng Sayur Jengkol 6,000 48 288,000 51 306,000

2 Balado Cumi Asin 6,000 52 312,000 42 252,000
 3 Ati Ampela Kentang 4,000 58 232,000 75 300,000
4 Ayam Goreng/Balado 20,000 68 1,360,000 61 1,220,000
5 Rendang Sapi 25,000 54 1,350,000 65 1,625,000
6 Udang Pedas Manis 25,000 95 2,375,000 84 2,100,000
7 Cumi Pedas Saus Tiram 30,000 55 1,650,000 60 1,800,000
8 Terong Balada 5,000 94 470,000 99 495,000
9 Telur Dadar Padang 5,000 97 485,000 105 525,000
10 Nasi 4,000 190 760,000 201 804,000
TOTAL 9,282,000 9,427,000

IV PENJUALAN CATERING

1 Catering Awani 24,000 22 528,000 21 504,000

2 Catering St. Yoseph Harvest 25,000 23 575,000 21 525,000
3 Catering Srimaya 20,000 40 800,000 41 820,000
4 Catering Pak Rendi 30,000 21 630,000 20 600,000
5 Catering Cipta Mandiri 25,000 64 1,600,000 62 1,550,000
6 Catering Bintang Matriks 25,000 48 1,200,000 48 1,200,000
7 Catering Manggul Jaya 26,000 54 1,404,000 53 1,378,000
8 Catering Pak Rizal 25,000 36 900,000 37 925,000
9 Catering Nusa Persada 24,000 48 1,152,000 48 1,152,000
TOTAL 8,789,000 8,654,000

JUMLAH : 18,071,000 18,081,000

 DO
Cikiwul
si 17152

ober 2022

15/10/2022 - 22/10/2022 - 29/10/2022 -

PCS PCS PCS KETERANGAN
21/10/2022 28/10/2022 31/10/2022
III IV V

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

15 450,000 15 450000 4 120,000

6 240,000 10 400000 3 120,000
3 126,000 6 252000 2 84,000
3 93,000 3 93000 0 0
6 60,000 0 0 0 0
19 532,000 18 504000 15 420,000
9 1,107,000 8 984000 5 615,000
22 594,000 25 675000 12 324,000
8 992,000 8 992000 4 496,000
6 330,000 5 275000 2 110,000
25 1,400,000 22 1232000 10 560,000
12 288,000 15 360000 3 72,000
120 1,320,000 110 1210000 50 550,000
7 126,000 9 162000 4 72,000
18 576,000 18 576000 4 128,000
1 225,000 1 225000 0 0

50 300,000 60 360000 21 126,000

45 270,000 55 330000 19 114,000
 86 344,000 84 336000 27 108,000
84 1,680,000 66 1320000 25 500,000
63 1,575,000 65 1625000 19 475,000
88 2,200,000 79 1975000 24 600,000
58 1,740,000 66 1980000 28 840,000
78 390,000 96 480000 40 200,000
110 550,000 90 450000 36 180,000
206 824,000 221 884000 77 308,000
9,873,000 9740000 3,451,000

23 552,000 22 528,000 8 192,000

22 550,000 22 550,000 8 200,000
42 840,000 40 800,000 14 280,000
21 630,000 22 660,000 7 210,000
60 1,500,000 61 1,525,000 30 750,000
50 1,250,000 48 1,200,000 21 525,000
53 1,378,000 52 1,352,000 21 546,000
37 925,000 35 875,000 15 375,000
47 1,128,000 48 1,152,000 24 576,000
8,753,000 8,642,000 3,654,000

18,626,000 18,382,000 7,105,000 80,265,000

PENERIMAAN :
Penjualan minggu I-V 80,265,000
HPP 54,580,200
BIAYA - BIAYA
Sewa Kios 2,000,000
Listrik/Air 1,150,000
Man Power 7,250,000
Transport 1,100,000
66,080,200
Laba 14,184,800
PEMILIK RUMAH MAKAN :

WIDYAWATI
 RM HARAPAN BUND
Jl. Yon Armed 7 No.17,
Bantar Gebang – Bekas

PENJUALAN BULAN : Novem

1/011/2022 - 8/11/2022 -
NO : KETERANGAN : HARGA @ PCS PCS
7/11/2022 14/11/2022
I II
I ALAT

1 Etalase 7,000,000 paket - -

2 Meja 2,000,000 paket - -
3 Kursi 2,350,000 paket - -
4 Kompor 680,000 paket - -
5 Peralatan Masak 2,700,000 paket - -
6 Tabung Gas 1,050,000 paket - -
7 Lemari Piring 1,500,000 paket - -
8 Perkakas Masak 400,000 paket - -
9 Sabun Cuci 70,000 paket - -
10 Sepeda Motor 12,500,000 paket - -

II BAHAN

1 Bumbu Jadi 30,000 18 540,000 20 600,000

2 Cabe Merah 44,000 7 308,000 8 352,000
3 Bawang Merah 42,000 4 168,000 2 84,000
4 Bawang Putih 31,000 4 124,000 2 62,000
5 Garam 10,000 15 150,000 0 0
6 Daging Ayam 27,000 21 567,000 23 621,000
7 Daging Sapi/Paket 120,000 10 1,200,000 11 1,320,000
8 Telur 26,000 21 546,000 17 442,000
9 Udang 124,000 13 1,612,000 11 1,364,000
10 Cumi 55,000 7 385,000 8 440,000
11 Ikan Gembung 58,000 23 1,334,000 20 1,160,000
12 Ikan Lele 23,000 12 276,000 10 230,000
13 Beras 11,000 120 1,320,000 115 1,265,000
14 Minyak Goreng 18,000 11 198,000 11 198,000
15 Sayuran 32,000 18 576,000 21 672,000
16 Gas 225,000 2 450,000 2 450,000

III PENJUALAN WARUNG

1 Ikan Goreng Sayur Jengkol 6,000 50 300,000 50 300,000

2 Balado Cumi Asin 6,000 51 306,000 41 246,000
 3 Ati Ampela Kentang 4,000 55 220,000 77 308,000
4 Ayam Goreng/Balado 20,000 64 1,280,000 63 1,260,000
5 Rendang Sapi 25,000 58 1,450,000 62 1,550,000
6 Udang Pedas Manis 25,000 92 2,300,000 88 2,200,000
7 Cumi Pedas Saus Tiram 30,000 58 1,740,000 65 1,950,000
8 Terong Balada 5,000 92 460,000 89 445,000
9 Telur Dadar Padang 5,000 98 490,000 110 550,000
10 Nasi 4,000 210 840,000 215 860,000
TOTAL 9,386,000 9,669,000

IV PENJUALAN CATERING

1 Catering Awani 20,000 22 440,000 21 420,000

2 Catering St. Yoseph Harvest 24,000 22 528,000 21 504,000
3 Catering Srimaya 24,000 39 936,000 41 984,000
4 Catering Pak Rendi 32,000 21 672,000 22 704,000
5 Catering Cipta Mandiri 28,000 62 1,736,000 60 1,680,000
6 Catering Bintang Matriks 25,000 40 1,000,000 46 1,150,000
7 Catering Manggul Jaya 22,000 50 1,100,000 55 1,210,000
8 Catering Pak Rizal 25,000 38 950,000 36 900,000
9 Catering Nusa Persada 28,000 46 1,288,000 48 1,344,000
TOTAL 8,650,000 8,896,000

JUMLAH : 18,036,000 18,565,000

 DO
Cikiwul
si 17152

ember 2022

15/11/2022 - 22/11/2022 - 29/11/2022 -

PCS PCS PCS KETERANGAN
21/11/2022 28/11/2022 30/11/2022
III IV V

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

18 540,000 22 660000 4 120,000

6 264,000 10 440000 3 132,000
3 126,000 8 336000 1 42,000
4 124,000 5 155000 1 31,000
5 50,000 0 0 0 0
20 540,000 20 540000 7 189,000
9 1,080,000 8 960000 6 720,000
21 546,000 23 598000 12 312,000
9 1,116,000 8 992000 4 496,000
6 330,000 6 330000 2 110,000
21 1,218,000 21 1218000 10 580,000
11 253,000 16 368000 4 92,000
115 1,265,000 110 1210000 60 660,000
8 144,000 9 162000 3 54,000
20 640,000 20 640000 5 160,000
2 450,000 2 450000 0 0

52 312,000 62 372000 19 114,000

46 276,000 58 348000 20 120,000
 74 296,000 80 320000 22 88,000
82 1,640,000 72 1440000 23 460,000
63 1,575,000 66 1650000 21 525,000
89 2,225,000 76 1900000 26 650,000
60 1,800,000 60 1800000 24 720,000
72 360,000 89 445000 38 190,000
98 490,000 84 420000 30 150,000
210 840,000 202 808000 66 264,000
9,814,000 9503000 3,281,000

22 440,000 22 440,000 6 120,000

22 528,000 21 504,000 8 192,000
40 960,000 42 1,008,000 16 384,000
23 736,000 22 704,000 6 192,000
60 1,680,000 62 1,736,000 32 896,000
50 1,250,000 46 1,150,000 24 600,000
52 1,144,000 50 1,100,000 24 528,000
38 950,000 35 875,000 16 400,000
48 1,344,000 48 1,344,000 26 728,000
9,032,000 8,861,000 4,040,000

18,846,000 18,364,000 7,321,000 81,132,000

PENERIMAAN :
Penjualan minggu I-V 81,132,000
HPP 55,169,760
BIAYA - BIAYA
Sewa Kios 2,000,000
Listrik/Air 1,050,000
Man Power 7,500,000
Transport 1,000,000
66,719,760
Laba 14,412,240
PEMILIK RUMAH MAKAN :

WIDYAWATI
 RM HARAPAN BUND
Jl. Yon Armed 7 No.17,
Bantar Gebang – Bekas

PENJUALAN BULAN : Dese

1/012/2022 - 8/12/2022 -
NO : KETERANGAN : HARGA @ PCS PCS
7/12/2022 14/12/2022
I II
I ALAT

1 Etalase 7,000,000 paket - -

2 Meja 2,000,000 paket - -
3 Kursi 2,350,000 paket - -
4 Kompor 680,000 paket - -
5 Peralatan Masak 2,700,000 paket - -
6 Tabung Gas 1,050,000 paket - -
7 Lemari Piring 1,500,000 paket - -
8 Perkakas Masak 400,000 paket - -
9 Sabun Cuci 70,000 paket - -
10 Sepeda Motor 12,500,000 paket - -

II BAHAN

1 Bumbu Jadi 30,000 18 540,000 20 600,000

2 Cabe Merah 44,000 7 308,000 8 352,000
3 Bawang Merah 42,000 5 210,000 2 84,000
4 Bawang Putih 31,000 4 124,000 2 62,000
5 Garam 10,000 15 150,000 0 0
6 Daging Ayam 28,000 23 644,000 18 504,000
7 Daging Sapi/Paket 125,000 12 1,500,000 11 1,375,000
8 Telur 26,000 23 598,000 18 468,000
9 Udang 124,000 13 1,612,000 11 1,364,000
10 Cumi 55,000 7 385,000 8 440,000
11 Ikan Gembung 58,000 20 1,160,000 25 1,450,000
12 Ikan Lele 25,000 15 375,000 10 250,000
13 Beras 11,000 125 1,375,000 115 1,265,000
14 Minyak Goreng 18,000 11 198,000 11 198,000
15 Sayuran 32,000 20 640,000 21 672,000
16 Gas 225,000 2 450,000 2 450,000

III PENJUALAN WARUNG

1 Ikan Goreng Sayur Jengkol 6,000 35 210,000 52 312,000

2 Balado Cumi Asin 6,000 44 264,000 60 360,000
 3 Ati Ampela Kentang 5,000 45 225,000 77 385,000
4 Ayam Goreng/Balado 21,000 56 1,176,000 66 1,386,000
5 Rendang Sapi 25,000 58 1,450,000 86 2,150,000
6 Udang Pedas Manis 25,000 88 2,200,000 60 1,500,000
7 Cumi Pedas Saus Tiram 30,000 46 1,380,000 80 2,400,000
8 Terong Balada 5,000 80 400,000 89 445,000
9 Telur Dadar Padang 5,000 90 450,000 116 580,000
10 Nasi 4,000 214 856,000 215 860,000
TOTAL 8,611,000 10,378,000

IV PENJUALAN CATERING

1 Catering Awani 20,000 24 480,000 21 420,000

2 Catering St. Yoseph Harvest 25,000 21 525,000 20 500,000
3 Catering Srimaya 20,000 36 720,000 41 820,000
4 Catering Pak Rendi 32,000 25 800,000 22 704,000
5 Catering Cipta Mandiri 25,000 62 1,550,000 60 1,500,000
6 Catering Bintang Matriks 25,000 40 1,000,000 42 1,050,000
7 Catering Manggul Jaya 24,000 52 1,248,000 58 1,392,000
8 Catering Pak Rizal 24,000 40 960,000 46 1,104,000
9 Catering Nusa Persada 30,000 41 1,230,000 48 1,440,000
TOTAL 8,513,000 8,930,000

JUMLAH : 17,124,000 19,308,000

 DO
Cikiwul
si 17152

ember 2022

15/12/2022 - 22/12/2022 - 29/12/2022 -

PCS PCS PCS KETERANGAN
21/12/2022 28/12/2022 30/12/2022
III IV V

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

18 540,000 15 450000 4 120,000

8 352,000 10 440000 4 176,000
5 210,000 10 420000 2 84,000
5 155,000 5 155000 1 31,000
4 40,000 0 0 2 20,000
25 700,000 20 560000 8 224,000
15 1,875,000 10 1250000 6 750,000
22 572,000 23 598000 12 312,000
9 1,116,000 15 1860000 6 744,000
10 550,000 6 330000 2 110,000
22 1,276,000 21 1218000 10 580,000
16 400,000 23 575000 6 150,000
120 1,320,000 110 1210000 56 616,000
10 180,000 10 180000 7 126,000
21 672,000 20 640000 4 128,000
2 450,000 1 225000 0 0

52 312,000 60 360000 20 120,000

46 276,000 80 480000 20 120,000
 74 370,000 68 340000 22 110,000
82 1,722,000 86 1806000 21 441,000
63 1,575,000 67 1675000 26 650,000
89 2,225,000 70 1750000 26 650,000
60 1,800,000 88 2640000 20 600,000
72 360,000 60 300000 30 150,000
98 490,000 78 390000 33 165,000
211 844,000 208 832000 60 240,000
9,974,000 10573000 3,246,000

22 440,000 26 520,000 0 0
22 550,000 24 600,000 8 200,000
40 800,000 42 840,000 16 320,000
24 768,000 25 800,000 0 0
60 1,500,000 62 1,550,000 32 800,000
42 1,050,000 46 1,150,000 24 600,000
58 1,392,000 50 1,200,000 0 0
46 1,104,000 36 864,000 16 384,000
45 1,350,000 48 1,440,000 26 780,000
8,954,000 8,964,000 3,084,000

18,928,000 19,537,000 6,330,000 81,227,000

PENERIMAAN :
Penjualan minggu I-V 81,227,000
HPP 55,234,360
BIAYA - BIAYA
Sewa Kios 2,000,000
Listrik/Air 1,100,000
Man Power 7,500,000
Transport 1,200,000
67,034,360
Laba 14,192,640
PEMILIK RUMAH MAKAN :

WIDYAWATI
 RM HARAPAN BUND
Jl. Yon Armed 7 No.17,
Bantar Gebang – Bekas

PENJUALAN BULAN : Jan

1/01/2023 - 8/01/2023 -
NO : KETERANGAN : HARGA @ PCS PCS
7/01/2023 14/01/2023
I II
I ALAT

1 Etalase 7,000,000 paket - -

2 Meja 2,000,000 paket - -
3 Kursi 2,350,000 paket - -
4 Kompor 680,000 paket - -
5 Peralatan Masak 2,700,000 paket - -
6 Tabung Gas 1,050,000 paket - -
7 Lemari Piring 1,500,000 paket - -
8 Perkakas Masak 400,000 paket - -
9 Sabun Cuci 70,000 paket - -
10 Sepeda Motor 12,500,000 paket - -

II BAHAN

1 Bumbu Jadi 30,000 20 600,000 23 690,000

2 Cabe Merah 42,000 8 336,000 9 378,000
3 Bawang Merah 42,000 6 252,000 4 168,000
4 Bawang Putih 30,000 4 120,000 2 60,000
5 Garam 10,000 26 260,000 0 0
6 Daging Ayam 28,000 26 728,000 22 616,000
7 Daging Sapi/Paket 125,000 28 3,500,000 10 1,250,000
8 Telur 26,000 25 650,000 19 494,000
9 Udang 124,000 12 1,488,000 11 1,364,000
10 Cumi 55,000 5 275,000 8 440,000
11 Ikan Gembung 60,000 22 1,320,000 26 1,560,000
12 Ikan Lele 25,000 14 350,000 12 300,000
13 Beras 11,000 120 1,320,000 110 1,210,000
14 Minyak Goreng 18,000 14 252,000 12 216,000
15 Sayuran 30,000 20 600,000 22 660,000
16 Gas 225,000 3 675,000 2 450,000

III PENJUALAN WARUNG

1 Ikan Goreng Sayur Jengkol 6,000 66 396,000 52 312,000

2 Balado Cumi Asin 6,000 60 360,000 32 192,000
 3 Ati Ampela Kentang 5,000 64 320,000 60 300,000
4 Ayam Goreng/Balado 21,000 87 1,827,000 78 1,638,000
5 Rendang Sapi 25,000 112 2,800,000 74 1,850,000
6 Udang Pedas Manis 25,000 98 2,450,000 85 2,125,000
7 Cumi Pedas Saus Tiram 30,000 64 1,920,000 67 2,010,000
8 Terong Balada 5,000 89 445,000 110 550,000
9 Telur Dadar Padang 5,000 118 590,000 105 525,000
10 Nasi 4,000 243 972,000 220 880,000
TOTAL 12,080,000 10,382,000

IV PENJUALAN CATERING

1 Catering Awani 20,000 25 500,000 27 540,000

2 Catering St. Yoseph Harvest 27,000 14 378,000 21 567,000
3 Catering Srimaya 28,000 40 1,120,000 40 1,120,000
4 Catering Pak Rendi 30,000 0 0 19 570,000
5 Catering Cipta Mandiri 25,000 42 1,050,000 62 1,550,000
6 Catering Bintang Matriks 24,000 36 864,000 48 1,152,000
7 Catering Manggul Jaya 20,000 55 1,100,000 53 1,060,000
8 Catering Pak Rizal 26,000 0 0 36 936,000
9 Catering Nusa Persada 28,000 48 1,344,000 48 1,344,000
TOTAL 6,356,000 8,839,000

JUMLAH : 18,436,000 19,221,000

 DO
Cikiwul
si 17152

nuari 2023

15/01/2023 - 22/01/2023 - 29/01/2023 -

PCS PCS PCS KETERANGAN
21/01/2023 28/01/2023 31/01/2023
III IV V

- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -

15 450,000 20 600000 5 150,000

5 210,000 10 420000 3 126,000
6 252,000 6 252000 2 84,000
2 60,000 4 120000 2 60,000
6 60,000 0 0 0 0
22 616,000 28 784000 14 392,000
10 1,250,000 8 1000000 5 625,000
26 676,000 25 650000 12 312,000
8 992,000 10 1240000 6 744,000
6 330,000 8 440000 4 220,000
20 1,200,000 24 1440000 14 840,000
14 350,000 15 375000 6 150,000
100 1,100,000 120 1320000 60 660,000
8 144,000 10 180000 4 72,000
22 660,000 20 600000 4 120,000
2 450,000 2 450000 1 225,000

48 288,000 60 360000 20 120,000

40 240,000 56 336000 24 144,000
 75 375,000 67 335000 21 105,000
76 1,596,000 73 1533000 28 588,000
60 1,500,000 69 1725000 32 800,000
77 1,925,000 80 2000000 28 700,000
60 1,800,000 76 2280000 21 630,000
62 310,000 88 440000 46 230,000
140 700,000 89 445000 45 225,000
234 936,000 210 840000 120 480,000
9,670,000 10294000 4,022,000

27 540,000 26 520,000 10 200,000

22 594,000 20 540,000 8 216,000
41 1,148,000 40 1,120,000 15 420,000
21 630,000 21 630,000 11 330,000
62 1,550,000 61 1,525,000 33 825,000
51 1,224,000 48 1,152,000 18 432,000
53 1,060,000 51 1,020,000 19 380,000
36 936,000 35 910,000 12 312,000
49 1,372,000 48 1,344,000 20 560,000
9,054,000 8,761,000 3,675,000

18,724,000 19,055,000 7,697,000 83,133,000

PENERIMAAN :
Penjualan minggu I-V 83,133,000
HPP 56,530,440
BIAYA - BIAYA
Sewa Kios 2,000,000
Listrik/Air 1,250,000
Man Power 7,500,000
Transport 1,000,000
68,280,440
Laba 14,852,560
PEMILIK RUMAH MAKAN :

WIDYAWATI