ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NOTE
YANG DI ISI KOLOM YANG BERWARNA KUNING
2
3
RESTO
KUTAGANDOK
4
BULAN
JULI
5
6
TGLTOTALCASHPENGELUARANGOFOODGRABFOODSHOPEEFOODSHOPEEPAYGOPAYOVODANAOMSET SETELAH KOMISI
7
36%35%38%0.70%0.70%0.70%0.70%
8
1 5,157,500 4,923,000 899,300 17% - 32,000 11,200 - 202,500 - - - 5,146,300
9
2 6,298,000 5,473,500 200,189 3% - 248,500 86,975 185,500 70,490 390,500 2,734 - - - 6,137,802
10
3 6,124,500 5,413,000 1,158,500 19%29,000 10,440 - 235,500 89,490 447,000 3,129 - - - 6,021,441
11
4 5,886,000 5,226,000 205,500 4%80,500 28,980 57,500 20,125 522,000 3,654 - - - 5,833,241
12
5 6,297,900 5,509,000 72,500 1%152,500 54,900 302,900 106,015 - 333,500 2,335 - - - 6,134,651
13
6 5,818,500 5,157,500 714,000 12%143,500 51,660 42,000 14,700 - 475,500 3,329 - - - 5,748,812
14
7 5,856,500 5,167,000 435,000 7% 46,500 16,740 - - 643,000 4,501 - - - 5,835,259
15
8 5,193,500 4,388,000 93,000 2%97,500 35,100 39,500 13,825 65,000 24,700 603,500 4,225 - - - 5,115,651
16
9 4,757,500 4,214,000 205,800 4%27,000 9,720 - 111,500 42,370 405,000 2,835 - - - 4,702,575
17
10 5,549,500 5,227,000 422,000 8% - - 44,500 16,910 278,000 1,946 - - - 5,530,644
18
11 6,632,000 5,997,500 500,000 8%26,500 9,540 175,500 61,425 14,500 5,510 418,000 2,926 - - - 6,552,599
19
12 6,130,000 5,521,000 107,000 2% - - 108,000 41,040 501,000 3,507 - - - 6,085,453
20
13 6,036,000 5,826,000 409,500 7%35,000 12,600 - - 175,000 1,225 - - - 6,022,175
21
14 6,819,500 6,396,500 120,500 2% - - 165,000 62,700 258,000 1,806 - - - 6,754,994
22
15 5,271,500 4,822,500 578,743 11% - - - 449,000 3,143 - - - 5,268,357
23
16 6,154,500 5,216,500 384,000 6%38,000 13,680 95,000 33,250 249,500 94,810 555,500 3,889 - - - 6,008,872
24
17 5,823,500 4,967,500 177,000 3%87,500 31,500 - 348,500 132,430 420,000 2,940 - - - 5,656,630
25
18 4,842,500 4,128,000 504,800 11%25,000 9,000 26,500 9,275 142,500 54,150 520,500 3,644 - - - 4,766,432
26
19 5,651,000 4,974,000 69,000 1%134,000 48,240 56,000 19,600 218,000 82,840 269,000 1,883 - - - 5,498,437
27
20 4,516,500 4,005,000 902,700 20% - - 205,500 78,090 306,000 2,142 - - - 4,436,268
28
21 - 74,000 #DIV/0! - - - - - - - -
29
22 - - #DIV/0! - - - - - - - -
30
23 - - #DIV/0! - - - - - - - -
31
24 - - #DIV/0! - - - - - - - -
32
25 - - #DIV/0! - - - - - - - -
33
26 - - #DIV/0! - - - - - - - -
34
27 - - #DIV/0! - - - - - - - -
35
28 - - #DIV/0! - - - - - - - -
36
29 - - #DIV/0! - - - - - - - -
37
30 - - #DIV/0! - - - - - - - -
38
31 - - #DIV/0! - - - - - - - -
39
TOTAL
 114,816,400 102,552,500 8,233,032 7.3% 922,500 332,100 1,075,400 376,390 2,093,500 795,530 8,172,500 55,790 - - - - - - 113,256,590
40
AVG 5,740,820 5,127,625 392,049 7% 230,625 83,025 268,850 94,098 523,375 198,883 2,043,125 13,948 - - - - - - 5,662,830
41
42
KARIAWAN AKTIF
43
NAMAJABATANSTATUS
44
1RIKO SETIAWAN AKTIF
45
2PARHAN BAKRIAKTIF
46
3NOVIA TUL'AJLAMAH AKTIF
47
4RIZQI MIFTAKHUL JANAHAKTIF
48
5MOH IRFA MAULANAAKTIF
49
6ABDUL HAFIDZAKTIF
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100