Bulan ke 2

06-08-21
In Out
NK 18k Roti 19k
CN 10k Coklat 22k
Mix 10k Keju 15.5k
FC 10k Roti 12k
CK 13k
CB 10k
CS 10k
CK 13k
94k 68.5k

08-08-21
In Out
CKc 13k Roti 38k
CB 10k Meisis 8k
NK 18k Mentega 10k
41k 56k

09-08-21
In Out
CB 10k Gas 22k
CS 10k
CK 13k
CB 10k
43k 22k

10-08-21
In Out
CS 10k Roti 19k
KKc 13k Mentega 8k
CK 13k Bensin 10k
NK 18k
FN 20k
FK 18k
FC 12k
Kembalian dr
ois 7k
111k 37k

11-08-21
In Out
CS 20k Nutell 150k
(ois)*
FK 20k Keju 25k (ois)
CS 10k Roti 38k
CB 10k Stroberi 8k
CS 10k Coklat 25k
Kebersihan
 2k
70k 123k (punya
ois gk
dihitung)
*sudah dibayar 50k
359k
238k
121k

12-08-21
In Out
NK 20k Susu 10k
Mix 10k
Mix 10k
FC 13k
CKc 13k
66k 10k

13-08-21
In Out
CK 15k Roti 38k
FKc 15k Mentega 15k

30k 53k
96k
63k
⸻-
33k
Current income 154k

14-08-21
In Out
CS 10k Kebersihan
2k
FC 13k
FC 13k
CK 13k
CS 10k
CKc 13k
72k 2k
72k
2k
⸺-
70k
Current income 224k

16-08-21
In Out
CK 15k Roti 38k
CS 10k
CS 10k
CS 10k
FC 13k
FC 13k
FN 25k
96k 38k
96k
38k
⸺-
58k
Current income 282k

17-08-21
In Out
CKc 13k Roti 19k
CKc 13k Coklat 25k
NKc 20k Kacang 10k
Mix 10k Bensin 17k
CK 15k Kertas nasi
2k
Kebersihan
2k
71k 75k
71k
75k
⸺-
-4k
Current income 278k
18-08-21
In Out
FK 20k Roti 19k
CB 10k
NB 10k
CS 10k
CN 10k
CK 15k
CK 15k
90k 19k
90k
19k
⸺-
71k
Current income 349k

19-08-21
In Out
NK 23k* Roti 42k
FC 13k Mentega 15k
FC 13k Kertas nasi
13k
FC 13k* Plastik 8k
CS 10k Kebersihan
 2k
FC 13k
FC 13k
Mix 10k
108k 80k
*tips 2k
110k
80k
⸺-
30k
Current income 379k

20-08-21
In Out
CKc 13k Roti 30.5k
CS 10k Bluberi 8k
FS 10k Coklat 25k
CKc 13k Kebersihan
2k
CB 10k Bensin 10k
CB 10k
CN 10k
CB 10k
86k 75.5k
86k
75.5k
⸻-
11.5k
Current income 390.5k

21-08-21
In Out
NB 10k Roti 19k
CB 10k Nanas 8k
CB 10k Stroberi 8k
CK 15k Kebersihan
2k
FKc 15k
SN 10k
70k 37k
70k
37k
⸺-
33k
Bayar ke ois 25k (tinggal 100k)
Current income 398.5k

22-08-21
In Out
NK 23k Roti 34k
NK 23k
CS 10k
CN 10k
SB 10k
CB 10k
SS 10k
CS 10k
106k 34k
106k
34k
⸻-
72k
Current income 470.5k

23-08-21
In Out
CKc 13k Roti 19k
CK 15k Susu 10k
SN 10k
FN 25k
63k 29k
63k
29k
⸺-
34k
Current income 504k
24-08-21
In Out
CB 10k Roti 19k
SN 10k Mentega 15k
FN 25 Minyak 4k
CK 15k Kebersihan
2k
CK 15k
CK 15k
CB 10k
100k 40k
100k
40k
⸻-
60k
Current income 564k

25-08-21
In Out
CKc 13k Roti 19k
SB 10k Coklat 25k
CK 15k
KN 13k
KN 13k
FK 20k
NK 23k
CN 10k
117k 44k
117k
44k
⸺-
73k
Current income 637k

26-08-21
In Out
CKc 13k Roti 38k
CN 10k Kacang 10k
CN 10k Keju 24k
CS 10k 72k
43k
72k
⸺-
-29
Current income 608k

27-08-21
In Out
CK 15k Kebersihan
2k
FN 25k
CKc 13k
CS 10k
CS 10k
NKc 23k
96k
96k
2k
⸺-
87k
Current income 702k

29-08-21
In Out
FC 13k Roti 38k
FS 10k Bensin 13k
CS 10k
CB 10k
FS 10k
CK 15k
CK 15k
CK 15k
NKc 23k
121k 51k
121k
51k
⸺-
70k
Current income 772k

30-08-21
In Out
CS 10k Roti 34k
NS 10k Mentega 15k
FC 13k Stroberi 8k
CK 15k Kebersihan
2k
KcK 15k
CS 10k
CS 10k
CK 15k
FC 13k
FC 13k
124k 59k
124k
59k
⸻-
65k
Current income 837k

31-08-21
In Out
CK 15k Roti 38k
CK 15k Coklat 23.5k
CKc 13k Keju 12.5k
FN 10k Kertas nasi
13k
CB 10k 87k
CK 15k
CK 15k
CK 15k
108k
108k
87k
⸺-
21k
Current income 858k

01-09-21
In Out
CK 15k Roti 30,5k
FC 13k Nanas 8k
FC 13k Susu 10k
FC 13k Keju 12k
FC 13k 60,5k
CKc 13k
80k
80k
60k
⸺-
20k + 2k (?)
Current income 880k

Duit wangga 7k
Wanda 3k

02-09-21
In Out
CK 20k Roti 23k
NS 10k Mentega 15k
CN 10k
40k 38k
40k
38k
⸻-
2k
Current income 882k

03-09-21
In Out
CS 10k Kebersihan
2k
CKc 10k
CN 10k
CN 10k
CN 10k
CKCK 20k
NS 10k
73k 2k
70k
2k
⸺-
68k
Current income 950k

950-100= 850(biaya bahan

awal)
850-100= 750(biaya
titip&lampu)

Pembagian Keuntungan:
Wanda 50%
Wangga 30%
Ijah 20%

750x50%= 375k
750x30%= 225k
700x20%= 150k