Roti Bakar One

Bulan ke-3
Modal awal 100k
06-09-21
In Out
KC 15k Roti 38k
CK 15k Keju 12k
CKc 13k Coklat 21k
CKc 13k
CK 15k
FC 13k
CN 10k
FC 13k
FC 13k
Mix 10k
130k 71k
130k
29k (sisa modal)
⸺+
159k
Current income 159k

07-09-21
In Out
CB 10k Roti 38k
NK 23k Keju 12k
CS 10k Kacang 10k
FNanas 10k Coklat 11k
FC 13k Minyak 4k
CN 10k Kebersihan
2k
NKc 20k
CKCK 20k
116k 77k
116k
77k
⸻-
39k
Current income 198k

08-08-21
In Out
CS 10k Roti 30,5
CK 15k
NK 23k
SB 10k
CK 15k
CK 15k
CKc 13k
CKc 13k
 CK 15k
FC 13k
142k
30,5k
⸻—-
111,5k
Current income 309,5k

In Out
FK 20k Roti 38k
CK 15k Keju 24k
CK 15k Susu 10k
CKc 13k Mentega 15k
CB 10k Coklat 11k
CKCK 20k
93k 98k
93k
98k
⸻-
-5k
Current income 304,5k

10-09-21
In Out
CK 15k Roti 23k
CS 10k Gas 23k
CS 10k
CS 10k
CN 10k
CK 15k
CKc 13k
CKc 13k
CK 15k
CS 10k
CKCK 20k
131k 46k
131k
46k
⸻-
85k
Current income 389,5k

11-09-21
In Out
CK 15k Roti 38k
CB 10k Keju 24k
CS 10k Selai 16k
CS 10k Kebersihan
2k
CKCK 20k
65k 80k
65k
80k
⸻-
-15k
Current income 374,5k

12-09-21
In Out
FC 13k Roti 19k
CK 15k Kebersihan
2k
CK 15k
SN 10k
FC 13k
FC 13k
FC 14k
CK 15k
CN 10k
CS 10k
128k 21k
128K
21K
⸺-
107k
Current income 481,5k

13-09-21
In Out
 CS 10k Roti 38k
CS 10k Coklat 21k
SN 10k Mentega 15k
FC 13k Plastik 8k
CK 15k Keju 24k
NK 23k Minyak 4k
81k 110k
81K
110K
⸺-
-29k
Makan 12k
Current income 440k

14-09-21
In Out
CK 15k Roti 20k
FC 13k Bensin 12k
CKc 13k Susu 10k
CKCK 20k
NB 10k
71k 42k
71K
42K
⸻-
29k + 1k
Current income 470k

15-09-21
In Out
CK 15k Roti 19k
CK 15k Nanas 8k
CN 10k Kebersihan
2k
SB 10k Kertas nasi
5k
NK 23k
CK 15k
88k 34k
88k
34k
⸻-
54k
Current income 524k

16-09-21
In Out
SB 10k Roti 23k
CS 10k
CK 15k
CK 15k
50k 23k
50k
23k
⸺-
27k
Current income 551k

17-09-21
In Out
SN 10k Coklat 11k
SN 10k Mentega 15k
SB 10k
NCK 30k
CN 10k
70k 26k
70k
26k
⸺-
44k
Current income 595k

18-09-21
In Out
CK 15k Roti 38k
FC 13k Keju 24k
CK 15k Susu 11k
CS 10k Kebersihan
2k
FC 13k
FC 13k
79k 75k
Makan 17k
79k
75k
⸺-
4k
Current income 599k

20-09-21
In Out
FC 13k Roti 27k
CK 15k Cokelat 23k
FC 13k Minyak 4k
CN 10k
FC 13k
CK 15k
CB 10k
CB 10k
99k 54k
99k
54k
⸺-
45k
Current income 644k
21-09-21
In Out
CB 10k Roti 27k
CB 10k Kertas nasi
13k
CKCK 20k
40k 40k

40k
40k
⸺-
0
Current income 644k

22-09-21
In Out
NKc 20k Kebersihan
2k
CS 10k
SB 10k
20k
60k 2k
60k
2k
⸺-
58k
Current income 702k

23-09-21
In Out
CKCK 20k Roti 23k
Coklat 25k
Kebersihan
2k
20k 50k
50k
20k
⸺-
-30k
Current income 672k

27-09-21
In Out
CKCK 20k Roti 38k
CK 15k Stroberi 8k
CN 10k Nuttela 118k
CB 10k Duit wangga
22k
SS 10k
CK 15k
CKc 13k
93k 186k
93k
186k
⸻-
-93k
Current income 579k

28-09-21
In Out
BS 10k Roti 19k
FC 13k Keju 12k
CB 10k Susu 10k
BS 10k Mentega 15k
CN 10k Makan 18k
NK 23k
CKc 13k
CKc 13k
FC 13k
NN 10k
CS 10k
CS 10k
145k 74k

145k
74k
⸻-
71k
Current income 650k

29-09-21
In Out
BN 10k Roti 27k
CN 10k Selai 16k
CN 10k Bensin 12k
CK 15k
CS 10k
CS 10k
65k 55k
65k
55k
⸺-
10k
Current income 660k

30-09-21
In Out
CN 10k Roti 23k
NN 10k Coklat 22k
FC 13k
FC 13k
CK 15k
CK 15k
CK 15k
CK 15k
91k 45k
91k
45k
⸺-
46k
Current income 706k

01-10-21
In Out
CS 10k Roti 27k
CN 10k Keju 12k
CN 10k Mentega 15k
NK 23k
CK 15k
FC 13k 54k
81k
81k
54k
⸺-
27k
Current income 733k

02-10-21
In Out
CKc 13k Roti 23k
CS 10k Kebersihan
 2k
CK 15k
NKc 20k
CK 15k
73k 25k
73k
25k
⸺-
48k
Current income 781k

03-10-21
In Out
FC 13k Roti 19k
FC 13k Cokelat 20k
FC 13k
CK 15k
CKc 13k
FC 13k
CK 15k
95k 39k
95k
39k
⸺-
56k
Current income 837k
04-10-21
In Out
CK 15k Roti 27k
CN 10k Keju 25k
CN 10k Kebersihan
2k
CKc 13k Susu 10k
CB 10k
CK 15k
73k 64k
Wangga 14k
73k
64k
⸻-
9k
Current income 846k

05-10-21
In Out
CK 15k Roti 23k
CB 10k Coklat 22k
Bensin 12k
25k 57k
25k
57k
⸺-
-32k
Current income 814k

D K
Income 814k Biaya listrik
50k
Biaya titip
50k
Modal
awal100k
814k 200k
814k
200k
⸻-
614k
Keuntungan bersih 614k
Wanda 614k X 50% = Rp.
300.000,00
Wangga 614k X 30% = Rp.
184.000,00
Zahrina 614k X 20% = Rp.
123.000,00