CHEF CHICKEN MAYONG

Desember 2022
Laporan Keuangan Bulanan
Tanggal Omset Cust. Ayam Lunch Box Modal
1 1,517,000 52 2,100,400 1,000,000
2 1,827,000 43
3 810,000 30
4 1,602,000 47
5 1,640,000 45
6 1,200,000 46
7 1,180,000 37
8 1,007,000 39 1,327,500
9 2,037,000 46
10 1,358,000 45
11 2,196,000 62
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
TOTAL 16,374,000 3,427,900 - 1,000,000
Rata" Harian 528,194 20.94
F CHICKEN MAYONG
Desember 2022
oran Keuangan Bulanan
Gaji + Rutin Pengeluaran Grab Transfer % Pengeluaran
465,500 24,000 1,027,500 31
662,500 1,164,500 36
360,000 131,000 319,000 44
219,500 69,000 1,313,500 14
249,000 32,000 1,359,000 15
352,000 93,000 755,000 29
207,500 7,000 965,500 18
107,000 15,000 885,000 11
311,000 26,000 1,700,000 15
350,500 14,000 993,500 26
355,000 16,000 1,825,000 16
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- 3,639,500 427,000 12,307,500
22 2.61 75
Gross Profit Net Profit Margin Total Pengeluaran
12,734,500 5,667,100 35 7,067,400
 CHEF CHICKEN KALINYAMATAN
Desember 2022
Laporan Keuangan Bulanan
Tanggal Omset Cust. Ayam Lunch Box Modal
1 970,000 41 1,237,820 1,000,000
2 1,530,000 58
3 942,000 39
4 1,387,000
5 1,122,000
6 1,426,000
7 1,016,000
8 1,027,000 1,284,430
9 1,302,000
10 1,359,000
11 1,303,000
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
TOTAL 13,384,000 2,522,250 - 1,000,000
Rata" Harian 431,742 18.85
HICKEN KALINYAMATAN
Desember 2022
oran Keuangan Bulanan
Gaji + Rutin Pengeluaran Grab Transfer % Pengeluaran
387,500 582,500 40
490,000 1,040,000 32
590,500 351,500 63
404,500 982,500 29
176,500 945,500 16
248,000 1,178,000 17
172,000 844,000 17
110,000 917,000 11
223,000 1,079,000 17
220,000 1,139,000 16
345,500 957,500 27
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
- 3,367,500 - 10,016,500
25 0.00 75
Gross Profit Net Profit Margin Total Pengeluaran
10,016,500 4,126,750 31 5,889,750