PENGELUARAN BAHAN BAKU USUS

25 September 2022
tanggal nama satuan

plastik 2855 3
###
plastik 611 1
Thursday, September 8, 2022 stiker 30
usus mentah (6hari) 360
garam 40
magic 6
sasa 6
tepung terigu 50
tapioka 75
### migor 156
tepung beras 30
kresek 1
plastik 2kg 1
plastik 3kg 1
rafia 1
token 1
Monday, September 12, 2022 lpg 5
Tuesday, September 13, 2022 lpg 2
### lpg 4
Friday, September 16, 2022 lpg 2
lpg 3
### lpg 5
lpg 5
tali 2
###
paranet 2
jasa renteng 1400
fotocopi kertas renteng 50
Friday, September 23, 2022 plastik wayang ball & renteng
rafia
cabe & daun jeruk, u/ pedas
RAFIA 1
KRESEK MERK REBANA 1
###
PLASTIK 3
JASA RENTENG
TIMBANGAN MANUAL
fotocopi kertas renteng 100
Tuesday, October 4, 2022
PLASTIK 1KG
PLASTIK 2KG+1KG
Thursday, October 6, 2022 BELI USUS MERK HIDAYAH 1
 ### BELI USUS MERK E TONG 1
Friday, October 14, 2022 modal bahan baku u/ 40 kg usus
SAOS 1 BAL 1
Tuesday, October 18, 2022
PLASTIK 1 KG 1

total belanja
BAKU USUS
022
harga total

Rp 34,000 Rp 102,000
Rp 36,000 Rp 36,000
Rp 2,167 Rp 65,000
Rp 14,000 Rp 5,040,000
Rp 1,375 Rp 55,000
Rp 4,167 Rp 25,000
Rp 12,000 Rp 72,000
Rp 9,100 Rp 455,000
Rp 9,380 Rp 703,500
Rp 11,250 Rp 1,755,000
Rp 10,800 Rp 324,000
Rp 6,000 Rp 6,000
Rp 36,000 Rp 36,000
Rp 36,000 Rp 36,000
Rp 5,000 Rp 5,000
Rp 102,500 Rp 102,500
Rp 18,000 Rp 90,000
Rp 18,000 Rp 36,000
Rp 18,000 Rp 72,000
Rp 18,000 Rp 36,000
Rp 18,000 Rp 54,000
Rp 17,000 Rp 85,000
Rp 17,000 Rp 85,000
Rp 27,500 Rp 55,000
Rp 15,000 Rp 30,000
Rp 100 Rp 140,000
Rp 300 Rp 15,000
Rp 35,000
Rp 15,000
Rp 10,000
Rp 15,000 Rp 15,000
Rp 70,000 Rp 70,000
Rp 64,333 Rp 193,000
Rp 75,000
Rp 55,000
Rp 37,500
Rp 32,000
Rp 64,000 Rp 188,500
Rp 78,000
Rp 80,000
Rp 511,000
Rp 40,000
Rp 35,000

Rp 10,861,500
NO TANGGAL NAMA BALL
1 PAK MIFTAHUL 2
2 PANDAAN 4
9/11/2022
3 3
DUPAK GROSIR
4 5
5 BUDI KEDIRI 10
9/14/2022
6 LUTHFI 0.5
7 9/15/2022 DLANGGU 10
8 ENI 0.5
9 FIKA 2
10 DINI GRESIK 1
11 9/25/2022 DINI GRESIK 2
12 DINI GRESIK 1
13 CHOIRU 0.5
14 AZIZ MBARENG KRAJAN 0.5
15 9/29/2022 AJENG SUKODONO 1
16 MEDY LINGKAR TIMUR 1
17 WAHYU TANGERANG 2
18 JUMARLI KEBRAON 1
9/30/2022
19 INDAH SUKODONO 1
20 choiru 0.5

OKTOBER
1 1 JUMARLIK BOJONEGORO 2
2 DANILO 1
3 TATA 0.5
4 2 NURKOLIFAH 1
5 INDAH SUKODONO
6 SUBUR
7 SELAMET 2
8 SELAMET 1
9 SELAMET 1
3
 3
10 MA'UN
11 SELAMET 1
12 BU GATOT
13 NURKOLIFAH 1
14 TITIN
15 YUYUN 1
4
16 SUBALI/NURIS
17 INDAH SUKODONO 0.5
18 SELAMET 0.5
19 CHOIRU
20 SRI RUNGKUT 1
5
21 TATA 0.5
22 BU ZAENAL 0.25
23 MAMA RAISA 0.5
24 MAMA TANIA 0.25
25 MAMA TANIA 1
26 BU LUNGIT 1
27 BU EKO 1
28 BU DIDIK 0.5
29 STEVANI 0.5
30 BUNDA IRUL 0.5
31 BUNDA IRUL 0.5
32 METIK 0.5
33 METIK 0.5
34 METIK
35 METIK
3
36 VIVIN 0.5
37 VIVIN 0.5
38 BU NARKO
39 LUTHFI
40 BELINDA 1
41 ANIS 0.5
42 ANIS 1
43 BELINDA 0.5
44 TANIA 2
45 SUBUR
46 PEPELEGI 0.5
- TEPUNG BERAS -
- GARAM -
47 JUMARLIK BOJONEGORO 2
48 choiru
6
49 AJENG SUKODONO
50 AJENG SUKODONO
51 PMS
11
52 BU GATOT
53 BELINDA
54 BELINDA
55 PEPELEGI
12
56 PEPELEGI
57 BU ROBY
58 LUTHFI

59 MAUN 1
15
60 CHOIRU 0.5
61 SUBUR 1
16
62 LIAN 0.25
17 BU SLAMET 2
63 NARTO 0.5
64 18 KRISTIN 1.5
65 CHOIRU 0.5
66 19 CHOIRU 0.5
67 20 NURIS
68 21 DODIK
69 MAUN
70 PMS
SUBUR
SUBUR
22
CHOIRU
 22

MAUN
NOVEMBER
6 MEDI

total penjualan 76
 25 September 2022
LAPORAN PENJUALAN KRIPIK USUS PERIODE 1
KG HARGA KETERANGAN
4 150,000 CURAH BAL
8 300,000 BAL
9 337,500 1 BAL ISI 3KG
10 375,000 BAL
20 750,000 BAL
1 40,000 KEMASAN / KG
20 750,000 BAL ORI
1 40,000 ORI / KG
4 170,000 ORI
2 120,000 200 RENTENG
4 150,000 ORI BAL
2 85,000 PEDES
1 60,000 100 RENTENG
1 40,000 CURAH
2 75,000 CURAH
2 75,000 CURAH
4 150,000 CURAH
2 80,000 CURAH
2 80,000 CURAH
1 60,000 100 renteng
TOTAL BULAN SEPTEMBER 3,887,500

4 Rp150,000 CURAH/BAL
2 Rp85,000 CURAH
1 Rp40,000 CURAH
2 Rp80,000 CURAH BAL
3 Rp120,000 1KG/3 PCS
Rp150,000 RENTENG 200PCS
4 Rp150,000 CURAH/BAL
2 Rp75,000 BAL
2 90,000 PEDES
 150,000 RENTENG 200PCS
2 75,000 BAL
60,000 15/KEMASAN 4000
2 80,000 CURAH/BAL
60,000 100 RENTENG
2 75,000 BAL
40,000 50 RENTENG
1 40,000 KEMASAN KG
1 40,000 KEMASAN KG
90,000 150 RENTENG
2 85,000 BAL/TAMBAH ONGKIR 10RB
1 40,000 KEMASAN/KG
0.5 25,000 KEMASAN 500GR
1 40,000 ORI
0.5 25,000 ORI/KEMASAN 500GR
2 75,000 ORI
2 80,000 KEMASAN /KG
2 80,000 KEMASAN /KG
1 40,000 KEMASAN /KG
1 40,000 ORI
1 40,000 ORI
1 42,000 PEDES
1 40,000 ORI
1 45,000 PEDAS
2.5 125,000 250GR (10 PCS)
60,000 RENTENG 100PCS
1 40,000 ORI
1 45,000 PEDAS
0.5 25,000 ORI
15,000 25 RENTENG
2 75,000 ORI/BAL
1 40,000 ORI
2 90,000 PEDAS
1 45,000 PEDAS
1 75,000 ORI/BAL
 150,000 200 RENTENG
1 45,000 TAMBAH ONGKIR 5RB
- 135,000 13,5KG/27PCS
KELEBIHAN BAHAN / DIJUAL LAG
- 38,000 19PCS
4 150,000 bal
90,000 150 RENTENG
4 160,000 KG/4PCS
0.5 25,000 500GR PEDAS
80,000 4000/20PCS
60,000 4000/15 PCS
1 40,000 ORI/KG
1 45,000 PEDAS/KG
1 40,000 ORI/KG
1 45,000 PEDAS
0.5 25,000 ORI/500GR
1 50,000 500GR/2PCS

2 150,000 200 RENTENG

1 60,000 100 RENTENG
2 150,000 200 RENTENG
0.5 25,000
4 160,000 2 BAL CURAH
1 40,000
3 120,000
1 60,000 100 RENTENG 380,000
1 60,000 100RTG 440,000
40,000 50 RTG
30,000 50RTG
150,000 200 RTG 220,000
140,000 35 PCS
150,000 199 RTG
150,000 200 RTG
30,000 50 RTG
 112,500 150 RTG 442,500

60,000 100 RTG

9,735,000
158 9,735,000 511000
CHOIRU 480,000 7
JUMARLIK 380,000 3
BUDI KEDIRI 750,000 1
SUBUR Rp750,000 5
DLANGGU 750,000 1
SUKODONO 500,000 6
MAUN 450,000 3
KELEBIHAN BAHAN / DIJUAL LAGI
 UANG YANG DITERIMA
NO TANGGAL UANG MASUK UANG KELUAR
1 8,047,500
Friday, October 14, 2022 861,500
2 511,000
3 Thursday, October 6, 2022 78,000
4 Wednesday, October 12, 2022 80,000
5 Saturday, October 15, 2022 210,000
6 150,000
Sunday, October 16, 2022
7 25,000
8 440,000
9 220,000
10 Friday, October 21, 2022 40,000
11 35,000
12 140,000
13 Saturday, October 22, 2022 442,500
Sunday, November 6, 2022 60,000
10,596,500 744,000
TOTAL
 KETERANGAN
SETORAN AWAL
SISA MODAL
bahan u/ goreng 40kg usus
BELI USUS MERK HIDAYAH
BELI USUS MERK E TONG
SETORAN D
SETORAN D
SETORAN L
SETORAN D
SETORAN D
SAOS
PLASTIK
PMS
SETORAN D
MEDI

9,852,500
NO. TANGGAL NAMA BALL KG HARGA
4 ELOK 0.25 0.5 40,000
6 DINI GRESIK 1.5 3 180,000
7 DINI GRESIK 1.5 3 180,000
8 DINI GRESIK 1 2 85,000
SEPTEMBER
9 DINI GRESIK 0.5 1 45,000
WAWAN LONTONG 30,000
10 WAWAN LONTONG 0.5 1 60,000
11 medi 0.5 1 LUNAS
18
OKTOBER
22 SUBUR lunas
24 SUBUR lunas
NURIS LUNAS
CHOIRU LUNAS
BU GATOT LUNAS
BU GATOT 80,000
MAUN LUNAS
TOTAL 5.75 11.5 700,000
 KETERANGAN
50 RENTENG @1000
300 RENTENG PEDES @1000
300 RENTENG ORI @ 1000
CURAH PEDES
CURAH PEDES
50RTG
100 renteng
100 renteng
SUBUR #VALUE!
200 RENTENG
200 RTG
150 RTG
50 RTG
15 RTG
20 RTG
150 RTG
PINDAH KOPASUS 2
 SISA STOK USUS YANG BELUM TERJUAL
NO NAMA BALL KG RENTENG HARGA
11 RUMAH TAS
RUMAH TAS - - -
14 RUMAH BRAM 12.5 25 Rp937,500
RUMAH BRAM 0
12.50 25 0 Rp937,500
ERJUAL
KETERANGAN
CURAH ORI
BARANG RUSAK
CURAH UTANG
CURAH
 ASET DAN PERALATAN PRODUKSI USUS AYU
11 September 2022
no tanggal nama satuan harga
ASET DAN PERALATAN
1 sewa rumah 1 3,500,000
2 uang makan bram 30 50,000
3 gembok pintu 1 25,000
4 token 1 102,500
5 wakul kecil 1 39,000
6 wakul besar 1 54,000
7 siwur 1 8,000
8 serok 1 22,000
9 ember 1 24,000
10 ero 1 10,000
11 staples 1 10,000
12 keset 1 10,000
13 isolasi 1 7,000
14 elpiji 5 17,000
15 bak merah 1 35,000
16 rafia 1 5,000
17 plastik 3kg 1
18 plastik 2kg 1
19 bakul 2 30,000
20 kresek 1 6,000
21 titip elpiji 5 17,000
22 wajan 26 kmp 2 262,600
23 gelas mc 256 1/2 36,000
24 jagrak tinggi 2 60,000
9/6/2022
25 regulator pressure meter 1 25,000
26 kompor 2 90,000
27 selang 2mm 2 30,000
total peralatan
U
11 September 2022
jumlah

3,500,000
1,500,000
25,000
102,500
39,000
54,000
8,000
22,000
24,000
10,000
10,000
10,000
7,000
85,000
35,000
5,000

60,000
6,000
85,000
525,200
18,000
120,000
25,000
180,000
60,000
6,515,700
 SISA BAHAN BAKU USUS
9/25/2022
usus MENTAH KILO
minyak goreng
tepung terigu
tepung kanji
tepung beras
magic
garam

PREDIKSI
JIKA USUS MATENG adalah <20% dari usus mentah
-20 kilo
sama dengan
-10 bal
MAKA
harga per bal Rp75,000 -Rp750,000

harga per kilo Rp40,000 -Rp800,000

harga per 0,5 kg Rp25,000 Rp2,000,000

 13.5 135000

DIJUAL 19 38000
 LABA RUGI

NO. PENGELUARAN BAHAN BAKU

1 10,861,500
TOTAL

MODAL AWAL - 6JT X 3 ORANG

PERSENTASE

ASET DAN PERALATAN 36.20%

MODAL BAHAN BAKU 60.34%
HASIL JUALAN (LUNAS)
HASIL JUALAN (BELUM LUNAS)
SISA STOK BELUM TERJUAL 5.21%
SISA BAHAN (PREDIKSI)
SISA MODAL (BELUM TERPAKAI)
A RUGI

PENJUALAN LUNAS PENJUALAN BELUM LUNAS PIUTANG

; 700,000; 3
9,735,000 700,000
LUNAS
435,000 ; 9,735,000 ; 46%

ALHAMDULILAH WES UNTUNG NDAAAA ^-^

18,000,000 100%
INPUT OUTPUT

6,515,700
10,861,500
9,735,000 1 2 3

700,000
Rp937,500

861,500
12,234,000 17,377,200 622,800
 PIUTANG
; 700,000; 3%

LUNAS BAHAN BAKU;

35,000 ; 46% 10,861,500 ; 51%

1 2 3 4
 DATA PELANGGAN TERBANYAK 10,504,500
NAMA TRANSAKSI LUNAS BLM LUNAS TOTAL PERSENTASE BELI
CHOIRU 8 480,000 LUNAS 480,000 4.6%
JUMARLIK 3 380,000 380,000 3.6%
BUDI KEDIRI 1 750,000 750,000 7.1%
SUBUR 4 750,000 #VALUE! #VALUE! #VALUE!
DLANGGU 1 750,000 750,000 7.1%
SUKODONO 6 500,000 500,000 4.8%
MAUN 4 450,000 LUNAS 450,000 4.3%