Scribd
Upload
9 views6 pages

Sumary Jamur

summary budidaya jamur

Uploaded by

baramulibara4
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
9 views6 pages

Sumary Jamur

summary budidaya jamur

Uploaded by

baramulibara4
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

No Deskripsi

Saldo Juli 01 Rp 430,000


Penjualan jamur agustus 01 Rp 1,040,000
Rp 330,000
Rp 570,000
Rp 860,000
Rp 1,700,000
Penjualan jamur September 01 Rp 1,380,000
Rp 1,270,000
Rp 1,270,000
Rp 630,000
Penjualan jamur Oktober 01 Rp 270,000
Rp 1,230,000
Rp 1,560,000
Rp 750,000
Rp 720,000
Rp 120,000
Penjualan jamur November 01 Rp 1,050,000
Rp 1,650,000
Rp 1,630,000
Rp 2,920,000
Rp 1,409,500
Penjualan jamur Desember 01 Rp 1,360,000
Rp 1,560,000
Rp 1,610,000
Rp 1,325,000
Rp 1,962,000
Rp 30,606,500

pembuatan baglog Rp 720,000


Rp 720,000
Rp 325,000
Rp 75,000
Rp 50,000
Rp 80,000
Rp 420,000
Rp 360,000
Rp 100,000
Rp 200,000
Rp 30,000
Rp 369,000
Rp 100,000
Rp 720,000
Rp 720,000
Rp 420,000
Rp 325,000
Rp 50,000
Rp 75,000
Rp 80,000
Rp 369,000
Rp 360,000
Rp 100,000
Rp 200,000
Rp 30,000
Rp 720,000
Rp 720,000
Rp 420,000
Rp 325,000
Rp 50,000
Rp 75,000
Rp 80,000
Rp 369,000
Rp 360,000
Rp 100,000
Rp 200,000
Rp 30,000
Rp 720,000
Rp 720,000
Rp 420,000
Rp 325,000
Rp 50,000
Rp 75,000
Rp 80,000
Rp 369,000
Rp 360,000
Rp 100,000
Rp 200,000
Rp 30,000
Rp 720,000
Rp 720,000
Rp 420,000
Rp 325,000
Rp 50,000
Rp 75,000
Rp 80,000
Rp 369,000
Rp 360,000
Rp 100,000
Rp 200,000
Rp 30,000
Rp 720,000
Rp 720,000
Rp 420,000
Rp 325,000
Rp 50,000
Rp 75,000
Rp 80,000
Rp 369,000
Rp 360,000
Rp 100,000
Rp 200,000
Rp 30,000
Rp 720,000
Rp 720,000
Rp 420,000
Rp 325,000
Rp 50,000
Rp 75,000
Rp 80,000
Rp 369,000
Rp 360,000
Rp 100,000
Rp 200,000
Rp 30,000
Rp 1,440,000
Rp 1,440,000
Rp 672,000
Rp 750,000
Rp 100,000
Rp 150,000
Rp 100,000
Rp 792,000
Rp 720,000
Rp 200,000
Rp 400,000
Rp 50,000
Rp 575,000
Rp 31,632,000
1

tenaga kerja Rp 1,550,000


cicilan kumbung Rp 1,500,000
operasional Rp 2,500,000
Rp 1,500,000
Rp 2,500,000
Rp 5,000,000
Rp 1,500,000
Rp 2,500,000
Rp 1,000,000
Rp 4,000,000
Rp 2,500,000
Rp 1,550,000
Rp 2,500,000
Rp 2,500,000
Rp 1,550,000
Rp 3,000,000
Rp 3,000,000
Rp 2,000,000
Rp 5,000,000
Rp 3,000,000
Rp 3,000,000 Rp 1,000,000
Rp 6,828,000 Rp 2,000,000
Rp 3,000,000

Rp 40,978,000 Rp 25,000,000

Rp 65,978,000
Rp -
Hasil penjualan jamur Juli 2021 - 31 Mei 2022 (9.734 kg jamur) Rp 97,340,000

Beban operasional & biaya pembuatan baglog baru Rp 31,362,000

Total Laba Usaha Juli 2021 - 31 Mei 2022 ( 1 - 3 ) Rp 65,978,000

Sisa Hasil Usaha dipakai pembelian kumbung Rp 25,000,000

sisa Hasil Usaha dibagi ke anggota kelompok Rp 33,475,000

Kas Kelompok Rp 7,502,000

You might also like