Anda di halaman 1dari 6

LAPORAN KEUANGAN

- Muhammad Farhan (3125150551)


- Dinda Ayu Putri P. K. (3125150575)
- Nur Sakinah (3125150877)
- Julianti Kristianti (3125150949)
- Aditiya Nugraha (3125151622)

Harga
Harga Harga Jual Harga
Tanggal Nama Barang Jumlah Modal Laba
Modal (satuan) Jual
(satuan)
M. Farhan Lontong Ayam 19 1,579 30,000 2,000 38,000 8,000
Dinda Ayu P. P. K. Tahu Isi Sayur 30 1,000 30,000 1,250 37,500 7,500
Nur Sakinah Risol Mayonaise 20 2,000 40,000 2,500 50,000 10,000
20 September Julianti Kristianti Nasi Ayam 4 10,000 40,000 11,500 46,000 6,000
2016 Sosis Solo 30 1,000 30,000 1,650 49,500 19,500
Aditiya Nugraha Odading Cokelat 20 1,000 20,000 1,650 33,000 13,000
Risol Oncom 20 1,000 20,000 1,650 33,000 13,000
Risol Bihun 20 1,000 20,000 1,650 33,000 13,000
230,000 320,000 90,000
M. Farhan Lontong Ayam 22 1,500 33,000 2,000 44,000 11,000
Dinda Ayu P. P. K. Tahu Isi Sayur 30 1,000 30,000 1,250 37,500 7,500
27 September Nur Sakinah Risol Mayonaise 30 2,000 60,000 2,500 75,000 15,000
2016 Julianti Kristianti Bolu Kukus 20 1,000 20,000 1,650 33,000 13,000
Aditiya Nugraha Odading Cokelat 30 1,000 30,000 1,650 49,500 19,500
Risol Oncom/Bihun 50 1,000 50,000 1,650 82,500 32,500
223,000 321,500 98,500
M. Farhan Lontong Ayam 25 1480 37,000 2000 50,000 13,000
04 Oktober
Lumpia Sayur 19 1500 28,500 1702.63 32,350 3,850
2016
Pastel 16 1500 24,000 1650 26,400 2,400
Dinda Ayu P. P. K. Tahu Isi Sayur 40 1000 40,000 1650 66,000 26,000
Nur Sakinah Risol Mayonaise 30 2000 60,000 2500 75,000 15,000
Julianti Kristianti Bolu Kukus 18 1000 18,000 1650 29,700 11,700
Sosis Solo 32 1000 32,000 1650 52,800 20,800
Aditiya Nugraha Odading Cokelat 32 1000 30,000 1650 52,800 22,800
269,500 385,050 115,550
M. Farhan Lontong Ayam 25 1500 37,500 2000 50,000 12,500
Lumpia Sayur 22 1500 33,000 2000 44,000 11,000
Pastel 19 1500 28,500 2000 38,000 9,500
11 Oktober
Dinda Ayu P. P. K. Tahu Isi Sayur 40 1000 40,000 1650 66,000 26,000
2016
Nur Sakinah Risol Mayonaise 25 2000 50,000 2500 62,500 12,500
Julianti Kristianti Sosis Solo 28 1000 28,000 1650 46,200 18,200
Aditiya Nugraha Odading Cokelat 40 1000 40,000 1650 66,000 26,000
257,000 372,700 115,700
M. Farhan Lontong Ayam 25 1500 37,500 2000 50,000 12,500
Lumpia Sayur 22 1500 33,000 2000 44,000 11,000
Pastel 15 1500 22,500 2000 30,000 7,500
Dinda Ayu P. P. K. Tahu Isi Sayur 50 1000 50,000 1650 82,500 32,500
18 Oktober Nasi Ayam Bakar 5 10000 50,000 12000 60,000 10,000
2016 Nur Sakinah Risol Mayonaise 45 2000 90,000 2500 112,500 22,500
Nasi Kuning 10 4500 45,000 5800 58,000 13,000
Julianti Kristianti Sosis Solo 35 1000 35,000 1500 57,700 22,700
Aditiya Nugraha Odading Cokelat 37 1000 37,000 1500 61,050 24,050
Nasi Ayam Bakar 5 10000 50,000 12000 60,000 10,000
450,000 615,750 165,750
M. Farhan Lontong Ayam 30 1500 45,000 2000 60,000 15,000
Lumpia Sayur 16 1500 24,000 2000 32,000 8,000
25 Oktober
Pastel 11 1500 16,500 2000 22,000 5,500
2016
Dinda Ayu P. P. K. Tahu Isi Sayur 50 1000 50,000 1650 82,500 32,500
Nur Sakinah Risol Mayonaise 50 2000 100,000 2500 125,000 25,000
Nasi Kuning 9 4500 40,500 5800 52,200 11,700
Spaghetti 4 4000 16,000 5000 20,000 4,000
Julianti Kristianti Sosis Solo 42 1000 42,000 1650 69,300 27,300
Donat Cokelat 2 2000 4,000 4100 8,200 4,200
Aditiya Nugraha Odading Cokelat 20 1000 20,000 1650 33,000 13,000
Risol Bihun 20 1000 20,000 1650 33,000 13,000
Lontong Oncom 10 1000 10,000 1650 16,500 6,500
Bakwan 10 1000 10,000 1650 16,500 6,500
398,000 570,200 172,200
M. Farhan Lontong Ayam 16 1500 24,000 2000 32,000 8,000
Lumpia Sayur 20 1500 30,000 2000 40,000 10,000
Pastel 10 1500 15,000 2000 20,000 5,000
Dinda Ayu P. P. K. Tahu Isi Sayur 40 1000 40,000 1650 66,000 26,000
Nur Sakinah Risol Mayonaise 40 2000 80,000 2500 100,000 20,000
08 November Nasi Kuning 6 4500 27,000 5800 34,800 7,800
2016 Julianti Kristianti Sosis Solo 40 1000 40,000 1650 66,000 26,000
Donat Cokelat 5 2000 10,000 4100 20,500 10,500
Aditiya Nugraha Odading Cokelat 20 1000 20,000 1650 33,000 13,000
Risol Bihun 20 1000 20,000 1650 33,000 13,000
Lontong Oncom 10 1000 10,000 1650 16,500 6,500
Bakwan 10 1000 10,000 1650 16,500 6,500
326,000 478,300 152,300
M. Farhan Lontong Ayam 17 1500 25,500 2000 34,000 8,500
Dinda Ayu P. P. K. Tahu Isi Sayur 50 1000 50,000 1650 82,500 32,500
Nur Sakinah Risol Mayonaise 40 2000 80,000 2500 100,000 20,000
15 November Nasi Kuning 8 4500 36,000 5800 46,400 10,400
2016 Es Susu/ Jeruk 9 800 7,200 1250 11,250 4,050
Julianti Kristianti Sosis Solo 40 1000 40,000 1650 66,000 26,000
Donat Cokelat 5 2000 10,000 4100 20,500 10,500
Aditiya Nugraha Odading Cokelat 20 1000 20,000 1650 33,000 13,000
Risol Bihun 20 1000 20,000 1650 33,000 13,000
Lontong Oncom 10 1000 10,000 1650 16,500 6,500
Bakwan 10 1000 10,000 1650 16,500 6,500
308,700 459,650 150,950
M. Farhan Lontong Ayam 15 1500 22,500 2000 30,000 7,500
Lumpia 13 1500 19,500 2000 26,000 6,500
Dinda Ayu P. P. K. Tahu Isi Sayur 47 1000 47,000 1500 77,500 30,500
Nur Sakinah Risol Mayonaise 40 2000 80,000 2500 100,000 20,000
Nasi Kuning 7 4500 31,500 5800 40,600 9,100
Martabak Sayur 18 2000 36,000 2500 45,000 9,000
Julianti Kristianti Sosis Solo 40 1000 40,000 1650 66,000 26,000
22 November
Kue Lumpur 3 1000 3,000 1650 4,950 1,950
2016
Dadar Gulung 4 1000 4,000 1650 6,600 2,600
Onde-onde 9 1000 9,000 1650 14,850 5,850
Kue Pisang 6 1000 6,000 1650 9,900 3,900
Aditiya Nugraha Odading Cokelat 24 1000 24,000 1650 39,600 15,600
Risol Bihun 20 1000 20,000 1650 33,000 13,000
Lontong Oncom 10 1000 10,000 1650 16,500 6,500
Bakwan 9 1000 9,000 1650 14,850 5,850
361,500 525,350 163,850
M. Farhan Lontong Ayam 18 1500 27,000 2000 36,000 9,000
Dinda Ayu P. P. K. Tahu Isi Sayur 40 1000 40,000 1650 66,000 26,000
Nur Sakinah Risol Mayonaise 40 2000 80,000 2500 100,000 20,000
Nasi Kuning 7 4500 31,500 5800 40,600 9,100
29 November Martabak Sayur 20 2000 40,000 2500 50,000 10,000
2016 Julianti Kristianti Sosis Solo 50 1000 50,000 1650 82,500 32,500
Aditiya Nugraha Odading Cokelat 26 1000 26,000 1650 42,900 16,900
Risol Bihun 20 1000 20,000 1650 33,000 13,000
Lontong Oncom 10 1000 10,000 1650 16,500 6,500
Bakwan 8 1000 8,000 1650 13,200 5,200
332,500 480,700 148,200
M. Farhan Lontong Ayam 14 1500 21,000 2000 28,000 7,000
Dinda Ayu P. P. K. Scallop 19 1500 28,500 2000 38,000 9,500
Otak-otak 10 1500 15,000 2000 20,000 5,000
Nur Sakinah Risol Mayonaise 35 2000 70,000 2500 87,500 17,500
Nasi Kuning 7 4500 31,500 5800 40,600 9,100
Martabak Sayur 20 2000 40,000 2500 50,000 10,000
06 Desember
Macaroni Panggang 7 4500 31,500 5800 40,600 9,100
2016
Julianti Kristianti Sosis Solo 54 1000 54,000 1650 89,100 35,100
Aditiya Nugraha Odading Cokelat 26 1000 26,000 1650 42,900 16,900
Risol Bihun 30 1000 30,000 1650 49,500 19,500
Lontong Oncom 10 1000 10,000 1650 16,500 6,500
Bakwan 8 1000 8,000 1650 13,200 5,200
Jus Jambu 14 1000 14,000 1650 23,100 9,100
379,500 539,000 159,500
M. Farhan Spaghetti 10 5500 55,000 5800 58,000 3,000
Dinda Ayu P. P. K. Tahu Isi Sayur 39 1000 39,000 1650 64,350 25,350
Nur Sakinah Risol Mayonaise 40 2000 80,000 2500 100,000 20,000
Nasi Kuning 6 4500 27,000 5800 34,800 7,800
Martabak Sayur 20 2000 40,000 2500 50,000 10,000
13 Desember Julianti Kristianti Sosis Solo 50 1000 50,000 1650 82,500 32,500
2016 Ketan 18 1000 18,000 2000 36,000 18,000
Aditiya Nugraha Odading Cokelat 26 1000 26,000 1650 42,900 16,900
Risol Bihun 30 1000 30,000 1650 49,500 19,500
Lontong Oncom 10 1000 10,000 1650 16,500 6,500
Bakwan 10 1000 10,000 1650 16,500 6,500
Jus Jambu 18 1000 18,000 1650 29,700 11,700
403,000 580,750 177,750
20 Desember Dinda Ayu P. P. K. Tahu Isi Sayur 40 1000 40,000 1650 66,000 26,000
2016 Nur Sakinah Risol Mayonaise 40 2000 80,000 2500 100,000 20,000
Nasi Kuning 6 4500 27,000 5800 34,800 7,800
Martabak Sayur 20 2000 40,000 2500 50,000 10,000
Julianti Kristianti Sosis Solo 10 1000 10,000 1650 16,500 6,500
Dadar Gulung Cokelat 10 1000 10,000 1650 16,500 6,500
Kue Sus 5 1000 5,000 1650 8,250 3,250
Aditiya Nugraha Odading Cokelat 26 1000 26,000 1650 42,900 16,900
Risol Bihun 30 1000 30,000 1650 49,500 19,500
Lontong Oncom 10 1000 10,000 1650 16,500 6,500
Bakwan 10 1000 10,000 1650 16,500 6,500
288,000 417,450 129,450

Total
Harga Modal 4,226,700
Harga Jual 6,066,400
Laba 1,839,700