RESTO CIBUAYA.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T
1				NOTE	YANG DI ISI KOLOM YANG BERWARNA KUNING
2
3	RESTO	CIBUAYA
4	BULAN	JULI
5
6	TGL	TOTAL	CASH	PENGELUARAN		GOFOOD		GRABFOOD		SHOPEEFOOD		SHOPEEPAY		GOPAY		OVO		DANA		OMSET SETELAH KOMISI
7	TGL	TOTAL	CASH	PENGELUARAN		36%		35%		38%		0.70%		0.70%		0.70%		0.70%		OMSET SETELAH KOMISI
8	1	9,099,500	8,562,500	638,750	7%		-		-		-	537,000	3,759		-		-		-	9,095,741
9	2	9,252,500	8,664,500	246,900	9%		-		-		-	588,000	4,116		-		-		-	9,248,384
10	3	9,954,500	9,162,500	484,500	5%		-		-		-	792,000	5,544		-		-		-	9,948,956
11	4	8,505,000	8,119,000	965,900	11%		-		-		-	386,000	2,702		-		-		-	8,502,298
12	5	11,219,000	10,715,500	1,254,200	11%		-		-		-	503,500	3,525		-		-		-	11,215,476
13	6	9,319,500	8,810,000	1,283,500	14%		-		-		-	509,500	3,567		-		-		-	9,315,934
14	7	7,890,500	7.290.000	834,950	11%		-		-		-	600,500	4,204		-		-		-	7,886,297
15	8	8,192,500	7,691,500	279,635	3%		-		-		-	501,000	3,507		-		-		-	8,188,993
16	9	9,513,000	8,946,500	698,000	7%		-		-		-	566,500	3,966		-		-		-	9,509,035
17	10	9,929,500	9,269,000	371,200	4%		-		-		-	660,500	4,624		-		-		-	9,924,877
18	11	8,227,500	7,788,000	205,874	3%		-		-		-	439,500	3,077		-		-		-	8,224,424
19	12	10,409,500	9,844,000	324,500	3%		-		-		-	565,500	3,959		-		-		-	10,405,542
20	13	7,579,500	7,116,000	147,000	2%		-		-		-	463,500	3,245		-		-		-	7,576,256
21	14	7,865,500	7,415,500	448,425	6%		-		-		-	450,000	3,150		-		-		-	7,862,350
22	15	6,150,500	5,871,500	870,476	14%		-		-		-	279,000	1,953		-		-		-	6,148,547
23	16	10,128,500	9,748,500	245,480	2%		-		-		-	380,000	2,660		-		-		-	10,125,840
24	17	8,525,500	7,996,500	254,700	3%		-		-		-	529,000	3,703		-		-		-	8,521,797
25	18	7,997,000	7,454,000	426,300	5%		-		-		-	543,000	3,801		-		-		-	7,993,199
26	19	8,105,000	7,649,000	420,400	5%		-		-		-	456,000	3,192		-		-		-	8,101,808
27	20	10,243,500	10,022,000	1,036,000	10%		-		-		-	221,500	1,551		-		-		-	10,241,950
28	21	7,626,500	7,324,000	199,000	3%		-		-		-	302,500	2,118		-		-		-	7,624,383
29	22	7,740,000	7,182,000	412,500	5%		-		-		-	558,000	3,906		-		-		-	7,736,094
30	23	8,796,500	8,421,500	326,000	4%		-		-		-	375,000	2,625		-		-		-	8,793,875
31	24	-		0	#DIV/0!		-		-		-		-		-		-		-	-
32	25	-		0	#DIV/0!		-		-		-		-		-		-		-	-
33	26	-		0	#DIV/0!		-		-		-		-		-		-		-	-
34	27	-		0	#DIV/0!		-		-		-		-		-		-		-	-
35	28	-		0	#DIV/0!		-		-		-		-		-		-		-	-
36	29	-		0	#DIV/0!		-		-		-		-		-		-		-	-
37	30	-		0	#DIV/0!		-		-		-		-		-		-		-	-
38	31	-		0	#DIV/0!		-		-		-		-		-		-		-	-
39	TOTAL	202,270,500	183,773,500	12,374,190	6.1%	-	-	-	-	-	-	11,207,000	78,449	-	-	-	-	-	-	202,192,051
40	AVG	8,794,370	8,353,341	538,008	6%	-	-	-	-	-	-	2,801,750	19,612	-	-	-	-	-	-	8,790,959
41
42									KARIAWAN AKTIF
43									NAMA			JABATAN	STATUS
44													AKTIF
45													AKTIF
46													AKTIF
47													AKTIF
48													AKTIF
49													AKTIF
50													AKTIF
51													AKTIF
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