MAOZARELA

NAMA PRODUK JENIS KUANTITAS HARGA

chocolate large 5 Rp 8,000.00
moza mix small 1 Rp 8,000.00
Moza cheese large 4 Rp 9,000.00
moza tiramisu large 2 Rp 9,000.00
moza green tea large 1 Rp 9,000.00
moza sosis large 1 Rp 9,000.00
moza mix large 3 Rp 9,000.00
TOTAL KUANTITAS 17
TOTAL KEUANGAN
DILUAR
 TOTAL
Rp 40,000.00
Rp 8,000.00
Rp 36,000.00
Rp 18,000.00
Rp 9,000.00
Rp 9,000.00
Rp 27,000.00

Rp 153,000.00
Rp 2,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS HARGA
chocolate large 6 Rp 10,000.00
chocolate small 1 Rp 8,000.00
moza mix small 0 Rp 8,000.00
Moza cheese large 3 Rp 10,000.00
moza tiramisu large 4 Rp 10,000.00
moza green tea large 3 Rp 10,000.00
moza sosis large 2 Rp 10,000.00
moza sosis small 1 Rp 6,000.00
moza mix large 1 Rp 10,000.00
moza sandwich large 4 Rp 10,000.00
TOTAL KUANTITAS 24
TOTAL KEUANGAN
 TOTAL
Rp 60,000.00
Rp 8,000.00
Rp -
Rp 30,000.00
Rp 40,000.00
Rp 30,000.00
Rp 20,000.00
Rp 6,000.00
Rp 10,000.00
Rp 40,000.00

Rp 235,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS HARGA
chocolate large 0 Rp 8,000.00
moza mix small 1 Rp 8,000.00
Moza cheese large 1 Rp 9,000.00
moza tiramisu large 1 Rp 10,000.00
moza capucino large 1 Rp 10,000.00
moza green tea large 1 Rp 10,000.00
moza taro large 1 Rp 10,000.00
moza sosis large 0 Rp 9,000.00
moza sosis small 0 Rp 6,000.00
moza mix large 0 Rp 9,000.00
moza sandwich large 0 Rp 10,000.00
TOTAL KUANTITAS 6
TOTAL KEUANGAN
 TOTAL
Rp -
Rp 8,000.00
Rp 9,000.00
Rp 10,000.00
Rp 10,000.00
Rp 10,000.00
Rp 10,000.00
Rp -
Rp -
Rp -
Rp -

Rp 57,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS HARGA
chocolate large 4 Rp 10,000.00
chocolate small 1 Rp 8,000.00
moza mix small 0 Rp 8,000.00
Moza cheese large 1 Rp 9,000.00
moza tiramisu large 0 Rp 10,000.00
moza tiramisu small 2 Rp 8,000.00
moza capucino large 0 Rp 10,000.00
moza green tea large 1 Rp 10,000.00
moza taro small 1 Rp 10,000.00
moza green tea small 1 Rp 10,000.00
moza taro large 0 Rp 10,000.00
moza sosis large 0 Rp 9,000.00
moza sosis small 2 Rp 6,000.00
moza mix large 0 Rp 9,000.00
moza sandwich large 0 Rp 10,000.00
TOTAL KUANTITAS 13
TOTAL KEUANGAN
 TOTAL HARI PERTAMA Rp 153,000.00
Rp 40,000.00 HARI KEDUA Rp 235,000.00
Rp 8,000.00 HARI KETIGA Rp 57,000.00
Rp - HARI KEEMPAT Rp 115,000.00
Rp 9,000.00 HARI KELIMA Rp 75,000.00
Rp - HARI KEENAM Rp 196,000.00
Rp 16,000.00
Rp - TOTAL 4 HARI Rp 831,000.00
Rp 10,000.00 BIAYA BELANJA Rp 82,000.00
Rp 10,000.00 BIAYA BELANJA TGL 14 Rp 90,000.00
Rp 10,000.00
Rp - TOTAL SELURUH Rp 659,000.00
Rp -
Rp 12,000.00
Rp -
Rp -

Rp 115,000.00
 UANG DILUAR Rp 1,500

UANG KACANG TITIPAN Rp 7,500

 MAOZARELA
NAMA PRODUK JENIS KUANTITAS HARGA
chocolate large 1 Rp 10,000.00
chocolate small 1 Rp 8,000.00
moza mix small 0 Rp 8,000.00
Moza cheese large 4 Rp 9,000.00
moza tiramisu large 0 Rp 10,000.00
moza tiramisu small 0 Rp 8,000.00
moza capucino large 0 Rp 10,000.00
moza green tea large 0 Rp 10,000.00
moza taro small 0 Rp 10,000.00
moza green tea small 0 Rp 10,000.00
moza taro large 0 Rp 10,000.00
moza sosis large 1 Rp 9,000.00
moza sosis small 0 Rp 6,000.00
moza mix large 0 Rp 9,000.00
moza avocado large 1 Rp 12,000.00
moza sandwich large 0 Rp 10,000.00
TOTAL KUANTITAS 8
TOTAL KEUANGAN
 TOTAL kacang 2 3000 6000
Rp 10,000.00
Rp 8,000.00
Rp -
Rp 36,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 9,000.00
Rp -
Rp -
Rp 12,000.00
Rp -

Rp 75,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS HARGA
chocolate large 4 Rp 10,000.00
chocolate small 0 Rp 8,000.00
moza mix small 0 Rp 8,000.00
Moza cheese large 1 Rp 9,000.00
moza tiramisu large 1 Rp 10,000.00
moza tiramisu small 1 Rp 8,000.00
moza capucino large 0 Rp 10,000.00
moza green tea large 0 Rp 10,000.00
moza taro small 0 Rp 10,000.00
moza green tea small 0 Rp 10,000.00
moza taro large 0 Rp 10,000.00
moza sosis large 1 Rp 8,000.00
moza sosis small 0 Rp 6,000.00
moza mix large 0 Rp 9,000.00
moza avocado large 0 Rp 12,000.00
moza sandwich large 0 Rp 10,000.00
Moza stik large 4 Rp 10,000.00
moza manggo large 1 Rp 10,000.00
TOTAL KUANTITAS 13
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00

TOTAL KOTOR PENJUALAN Rp 846,500.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00

TOTAL SELURUH Rp 550,600.00

 TOTAL kacang 19
Rp 40,000.00 KEUNTUNGAN KACANG
Rp -
Rp -
Rp 9,000.00
MAOHAUZ
Rp 10,000.00
Rp 8,000.00 NAMA PRODUK KUANTITAS
Rp - vanila 5
Rp - mocca
Rp - strawberry 6
Rp - melon
Rp - TOTAL KUANTITAS 11
Rp 8,000.00 TOTAL KEUANGAN
Rp -
Rp -
Rp -
Rp -
Rp 40,000.00
Rp 10,000.00

Rp 125,000.00
TOTAL KEUNGAN HARIAN
 Rp 3,000 Rp 57,000
Rp 500 Rp 9,500

AUZ

HARGA TOTAL
Rp 7,000.00 Rp 35,000.00
Rp 7,000.00 Rp -
Rp 7,000.00 Rp 42,000.00
Rp 7,000.00 Rp -

Rp 77,000.00

kotor Rp 259,000.00

Rp 211,500.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS HARGA
chocolate large 0 Rp 10,000.00
chocolate small 0 Rp 8,000.00
moza mix small 1 Rp 8,000.00
Moza cheese large 2 Rp 9,000.00
Moza cheese small 1 Rp 7,000.00
moza tiramisu large 0 Rp 10,000.00
moza tiramisu small 0 Rp 8,000.00
moza capucino large 0 Rp 10,000.00
moza green tea large 0 Rp 10,000.00
moza taro small 0 Rp 10,000.00
moza green tea small 0 Rp 10,000.00
moza taro large 0 Rp 10,000.00
moza sosis large 0 Rp 8,000.00
moza sosis small 1 Rp 6,000.00
moza mix large 1 Rp 9,000.00
moza avocado large 0 Rp 12,000.00
moza sandwich large 0 Rp 10,000.00
Moza stik large 2 Rp 10,000.00
moza manggo large 0 Rp 10,000.00
TOTAL KUANTITAS 0
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00

TOTAL KOTOR PENJUALAN Rp 914,500.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00

TOTAL SELURUH Rp 543,600.00

 TOTAL kacang 0 Rp 3,000
Rp - KEUNTUNGAN KACANG Rp 500
Rp -
Rp 8,000.00
Rp 18,000.00
MAOHAUZ
Rp 7,000.00
Rp - NAMA PRODUK KUANTITAS HARGA
Rp - vanila 0 Rp 7,000.00
Rp - mocca Rp 7,000.00
Rp - strawberry 0 Rp 7,000.00
Rp - melon Rp 7,000.00
Rp - TOTAL KUANTITAS 0
Rp - TOTAL KEUANGAN
Rp -
Rp 6,000.00
Rp 9,000.00
Rp -
Rp - kotor
Rp 20,000.00
Rp -

TOTAL KEUNGAN HARIAN Rp 68,000.00

Rp 68,000.00
Rp -
Rp -

TOTAL
Rp -
Rp -
Rp -
Rp -

Rp -

Rp 68,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 4
chocolate small 0
moza mix small 1
Moza cheese large 4
Moza cheese small 0
moza tiramisu large 0
moza tiramisu small 0
moza capucino large 0
moza green tea large 0
moza taro small 0
moza green tea small 1
moza taro large 0
moza sosis large 1
moza sosis small 0
moza mix large 1
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 0
TOTAL KUANTITAS 12
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00

TOTAL KOTOR PENJUALAN Rp 1,024,500.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
TOTAL SELURUH Rp 611,600.00
 HARGA TOTAL kacang 0
Rp 10,000.00 Rp 40,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp 8,000.00
Rp 9,000.00 Rp 36,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp - NAMA PRODUK KUANTITAS
Rp 8,000.00 Rp - vanila 0
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp - strawberry 0
Rp 10,000.00 Rp - melon
Rp 8,000.00 Rp 8,000.00 TOTAL KUANTITAS 0
Rp 10,000.00 Rp - TOTAL KEUANGAN
Rp 8,000.00 Rp 8,000.00
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp -
Rp 10,000.00 Rp -
Rp 10,000.00 Rp -
Rp 10,000.00 Rp -

TOTAL KEUNGAN HARIAN

Rp 110,000.00
 Rp 3,000 Rp -
Rp 500 Rp -

OHAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -

Rp -

kotor

Rp 110,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 2
chocolate small 0
moza mix small 0
Moza cheese large 5
Moza cheese small 0
moza tiramisu large 1
moza tiramisu small 0
moza capucino large 0
moza green tea large 0
moza taro small 0
moza green tea small 1
moza taro large 0
moza sosis large 0
moza sosis small 0
moza mix large 1
moza avocado large 0
moza sandwich large 0
Moza stik large 3
moza manggo large 0
moza corndog kentang large 1
TOTAL KUANTITAS 14
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 136,000.00

TOTAL KOTOR PENJUALAN Rp 1,160,500.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00

TOTAL SELURUH Rp 684,600.00

 HARGA TOTAL kacang 2
Rp 10,000.00 Rp 20,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 45,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp 10,000.00 NAMA PRODUKKUANTITAS
Rp 8,000.00 Rp - vanila 0
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp - strawberry 0
Rp 10,000.00 Rp - melon
Rp 8,000.00 Rp 8,000.00 TOTAL KUANT 0
Rp 10,000.00 Rp - TOTAL KEUANGAN
Rp 8,000.00 Rp -
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp -
Rp 10,000.00 Rp -
Rp 10,000.00 Rp 30,000.00
Rp 10,000.00 Rp -
Rp 12,000.00 Rp 12,000.00
TOTAL KEUNGAN HARIAN

Rp 135,000.00
 Rp 3,000 Rp 6,000
Rp 500 Rp 1,000

MAOHAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -

GAN Rp -

kotor

Rp 136,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 0
chocolate small 0
moza mix small 0
Moza cheese large 0
Moza cheese small 0
moza tiramisu large 0
moza tiramisu small 0
moza capucino large 0
moza green tea large 0
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 0
moza sosis small 0
moza mix large 0
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 0
moza corndog kentang large 0
TOTAL KUANTITAS 0
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00

TOTAL KOTOR PENJUALA Rp 1,159,500.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 16 Rp 63,000.00
 HARGA TOTAL kacang 4
Rp 10,000.00 Rp 20,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 45,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp 10,000.00 NAMA PRODUKKUANTITAS
Rp 8,000.00 Rp - vanila 0
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp - strawberry 0
Rp 10,000.00 Rp - melon
Rp 8,000.00 Rp 8,000.00 TOTAL KUANT 0
Rp 10,000.00 Rp - TOTAL KEUANGAN
Rp 8,000.00 Rp -
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp -
Rp 10,000.00 Rp -
Rp 10,000.00 Rp 30,000.00
Rp 10,000.00 Rp -
Rp 12,000.00 Rp 12,000.00
TOTAL KEUNGAN HARIAN

Rp -
 Rp 3,000 Rp 12,000
Rp 500 Rp -

MAOHAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -

GAN Rp -

kotor

Rp -
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 1
chocolate small 2
moza mix small 0
Moza cheese large 2
Moza cheese small 3
moza tiramisu large 1
moza tiramisu small 0
moza capucino large 0
moza green tea large 2
moza taro small 1
moza green tea small 0
moza taro large 0
moza sosis large 0
moza sosis small 0
moza mix large 0
moza avocado large 0
moza sandwich large 0
Moza stik large 1
moza manggo large 2
moza corndog kentang large 1
TOTAL KUANTITAS 16
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00

TOTAL KOTOR PENJUALAN Rp 1,304,500.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00

TOTAL KEUNTUNGAN BERSIH Rp 660,600.00

 HARGA TOTAL kacang 4
Rp 10,000.00 Rp 10,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp 16,000.00
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 18,000.00
MAOHAUZ
Rp 7,000.00 Rp 21,000.00
Rp 10,000.00 Rp 10,000.00 NAMA PRODUKKUANTITAS
Rp 8,000.00 Rp - vanila 0
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp 20,000.00 strawberry 0
Rp 8,000.00 Rp 8,000.00 melon
Rp 8,000.00 Rp - TOTAL KUANT 0
Rp 10,000.00 Rp - TOTAL KEUANGAN
Rp 8,000.00 Rp -
Rp 6,000.00 Rp -
Rp 10,000.00 Rp -
Rp 12,000.00 Rp -
Rp 10,000.00 Rp -
Rp 10,000.00 Rp 10,000.00
Rp 10,000.00 Rp 20,000.00
Rp 12,000.00 Rp 12,000.00
TOTAL KEUNGAN HARIAN

Rp 145,000.00
 Rp 3,000 Rp 12,000
Rp 500 Rp -

MAOHAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -

GAN Rp -

kotor

Rp 145,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 1
chocolate small 0
moza mix small 0
Moza cheese large 2
Moza cheese small 1
moza tiramisu large 0
moza tiramisu small 0
moza capucino large 0
moza green tea large 2
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 5
moza sosis small 0
moza mix large 2
moza avocado large 0
moza sandwich large 0
Moza stik large 3
moza manggo large 0
moza corndog kentang large 0
moza pizza mie large 5
TOTAL KUANTITAS 16
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
TOTAL KOTOR PENJUALAN Rp 1,523,500.00
BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00

TOTAL KEUNTUNGAN BERSIH Rp 735,600.00

TOTAL PENGELUARAN Rp 787,900.00
 HARGA TOTAL kacang
Rp 10,000.00 Rp 10,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 18,000.00
MAOHAUZ
Rp 7,000.00 Rp 7,000.00
Rp 10,000.00 Rp - NAMA PRODUK
Rp 8,000.00 Rp - vanila
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp 20,000.00 strawberry
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp - es serut
Rp 10,000.00 Rp - TOTAL KUANTITAS
Rp 8,000.00 Rp 40,000.00 TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 20,000.00
Rp 12,000.00 Rp -
Rp 10,000.00 Rp -
Rp 10,000.00 Rp 30,000.00
Rp 10,000.00 Rp -
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 50,000.00

Rp 195,000.00
 0 Rp 3,000 Rp -
N KACANG Rp 500 Rp -

MAOHAUZ

KUANTITAS HARGA TOTAL

0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
2 Rp 12,000.00 Rp 24,000.00
0
Rp 24,000.00

kotor

L KEUNGAN HARIAN Rp 219,000.00

 MAOZARELA
NAMA PRODUK JENIS KUANTITAS HARGA
chocolate large 0 Rp 10,000.00
chocolate small 0 Rp 8,000.00
moza mix small 0 Rp 8,000.00
Moza cheese large 5 Rp 9,000.00
Moza cheese small 0 Rp 7,000.00
moza tiramisu large 0 Rp 10,000.00
moza tiramisu small 0 Rp 8,000.00
moza capucino large 0 Rp 10,000.00
moza green tea large 0 Rp 10,000.00
moza taro small 0 Rp 8,000.00
moza green tea small 0 Rp 8,000.00
moza taro large 0 Rp 10,000.00
moza sosis large 3 Rp 8,000.00
moza sosis small 0 Rp 6,000.00
moza mix large 1 Rp 10,000.00
moza avocado large 0 Rp 12,000.00
moza sandwich large 0 Rp 10,000.00
Moza stik large 0 Rp 10,000.00
moza manggo large 0 Rp 10,000.00
moza corndog kentang large 0 Rp 12,000.00
moza pizza mie large 0 Rp 10,000.00
moza strawnerry large 2 Rp 10,000.00
TOTAL KUANTITAS 11
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
TOTAL KOTOR PENJUALA Rp 1,626,000.00
BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00

TOTAL KEUNTUNGAN BER Rp 625,900.00

TOTAL PENGELUARAN Rp 1,000,100.00
 TOTAL kacang 7 Rp 3,000
Rp - KEUNTUNGAN KACANG Rp 500
Rp -
Rp -
Rp 45,000.00
MAOHAUZ
Rp -
Rp - NAMA PRODUK KUANTITAS HARGA
Rp - vanila 0 Rp 7,000.00
Rp - mocca Rp 7,000.00
Rp - strawberry 0 Rp 7,000.00
Rp - melon Rp 7,000.00
Rp - es serut 0 Rp 12,000.00
Rp - TOTAL KUANTITAS 0
Rp 24,000.00 TOTAL KEUANGAN
Rp -
Rp 10,000.00
Rp -
Rp - kotor
Rp -
Rp -
Rp -
TOTAL KEUNGAN HARIAN Rp 102,500.00
Rp -
Rp 20,000.00

Rp 99,000.00
Rp 21,000
Rp 3,500

TOTAL
Rp -
Rp -
Rp -
Rp -
Rp -

Rp -
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 2
chocolate small 0
moza mix small 0
Moza cheese large 3
Moza cheese small 0
moza tiramisu large 0
moza tiramisu small 0
moza capucino large 1
moza green tea large 0
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 1
moza sosis small 0
moza mix large 1
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 0
moza corndog kentang large 0
moza pizza mie large 5
moza strawnerry large 1
TOTAL KUANTITAS 14
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
TOTAL KOTOR PENJUALAN Rp 1,769,500.00
BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00

TOTAL KEUNTUNGAN BERS Rp 769,400.00

TOTAL PENGELUARAN Rp 1,000,100.00
 HARGA TOTAL kacang 3
Rp 10,000.00 Rp 20,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 27,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp - NAMA PRODUK KUANTITAS
Rp 8,000.00 Rp - vanila 1
Rp 10,000.00 Rp 10,000.00 mocca
Rp 10,000.00 Rp - strawberry 0
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp - es serut 0
Rp 10,000.00 Rp - TOTAL KUANTITAS 0
Rp 8,000.00 Rp 8,000.00 TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp - risol kecil 5
Rp 10,000.00 Rp - risol besar 5
Rp 10,000.00 Rp - KEUNTUNGAN risol
Rp 10,000.00 Rp -
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 50,000.00
Rp 10,000.00 Rp 10,000.00

Rp 135,000.00
 Rp 3,000 Rp 9,000
Rp 500 Rp 1,500

OHAUZ

HARGA TOTAL
Rp 7,000.00 Rp 7,000.00
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 12,000.00 Rp -

Rp 7,000.00

Rp 5,000 Rp 25,000
Rp 10,000 Rp 50,000
Rp 500 Rp -

Rp 143,500.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS HARGA
chocolate large 3 Rp 10,000.00
chocolate small 2 Rp 8,000.00
moza mix small 0 Rp 8,000.00
Moza cheese large 9 Rp 9,000.00
Moza cheese small 0 Rp 7,000.00
moza tiramisu large 3 Rp 10,000.00
moza tiramisu small 1 Rp 8,000.00
moza capucino large 0 Rp 10,000.00
moza green tea large 0 Rp 10,000.00
moza taro small 0 Rp 8,000.00
moza green tea small 0 Rp 8,000.00
moza taro large 0 Rp 10,000.00
moza sosis large 2 Rp 8,000.00
moza sosis small 0 Rp 6,000.00
moza mix large 0 Rp 10,000.00
moza avocado large 0 Rp 12,000.00
moza sandwich large 0 Rp 10,000.00
Moza stik large 0 Rp 10,000.00
moza manggo large 0 Rp 10,000.00
moza corndog kentang large 0 Rp 12,000.00
moza pizza mie large 0 Rp 10,000.00
moza strawnerry large 0 Rp 10,000.00
TOTAL KUANTITAS 20
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00

TOTAL KOTOR PENJUAL Rp 1,954,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00

TOTAL KEUNTUNGAN BERp 953,900.00

TOTAL PENGELUARAN Rp 1,000,100.00
 TOTAL kacang 6
Rp 30,000.00 KEUNTUNGAN KACANG
Rp 16,000.00
Rp -
Rp 81,000.00
MAOHAUZ
Rp -
Rp 30,000.00 NAMA PRODUK KUANTITAS
Rp 8,000.00 vanila 0
Rp - mocca
Rp - strawberry 0
Rp - melon
Rp - es serut 0
Rp - TOTAL KUANTITAS 0
Rp 16,000.00 TOTAL KEUANGAN
Rp -
Rp -
Rp - risol kecil 0
Rp - risol besar 0
Rp - KEUNTUNGAN risol
Rp -
Rp -
TOTAL KEUNGAN HARIAN
Rp -
Rp -

Rp 181,000.00
 Rp 3,000 Rp 18,000
Rp 500 Rp 3,000

HAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 12,000.00 Rp -

Rp -

Rp 5,000 Rp -
Rp 10,000 Rp -
Rp 500 Rp -

Rp 184,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 3
chocolate small 0
moza mix small 0
Moza cheese large 6
Moza cheese small 0
moza tiramisu large 1
moza tiramisu small 0
moza capucino large 0
moza green tea large 1
moza taro small 0
moza green tea small 0
moza taro large 1
moza sosis large 3
moza sosis small 1
moza mix large 0
moza avocado large 1
moza sandwich large 0
Moza stik large 4
moza manggo large 0
moza corndog kentang large 0
moza pizza mie large 5
moza strawnerry large 0
TOTAL KUANTITAS 26
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00

TOTAL KOTOR PENJUALAN Rp 2,216,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00

TOTAL KEUNTUNGAN BERSI Rp 1,043,900.00

TOTAL PENGELUARAN Rp 1,172,100.00
 HARGA TOTAL kacang
Rp 10,000.00 Rp 30,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 54,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp 10,000.00 NAMA PRODUK
Rp 8,000.00 Rp - vanila
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp 10,000.00 strawberry
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp - es serut
Rp 10,000.00 Rp 10,000.00 TOTAL KUANTITAS
Rp 8,000.00 Rp 24,000.00 TOTAL KEUANGAN
Rp 6,000.00 Rp 6,000.00
Rp 10,000.00 Rp -
Rp 12,000.00 Rp 12,000.00 risol kecil
Rp 10,000.00 Rp - risol besar
Rp 10,000.00 Rp 40,000.00 KEUNTUNGAN risol
Rp 10,000.00 Rp -
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 50,000.00
Rp 10,000.00 Rp -

Rp 246,000.00
 4 Rp 3,000 Rp 12,000
AN KACANG Rp 500 Rp 2,000

MAOHAUZ

KUANTITAS HARGA TOTAL

0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
2 Rp 7,000.00 Rp 14,000.00
0 Rp 12,000.00 Rp -
0
Rp 14,000.00

0 Rp 5,000 Rp -
0 Rp 10,000 Rp -
Rp 500 Rp -

AL KEUNGAN HARIAN Rp 262,000.00

 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 3
chocolate small 2
moza mix small 1
Moza cheese large 5
Moza cheese small 1
moza tiramisu large 1
moza tiramisu small 0
moza capucino large 0
moza green tea large 0
moza taro small 0
moza green tea small 3
moza taro large 0
moza sosis large 0
moza sosis small 0
moza mix large 1
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 2
moza corndog kentang large 0
moza pizza mie large 5
moza strawnerry large 0
TOTAL KUANTITAS 24
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00

TOTAL KOTOR PENJUALAN Rp 2,439,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 24 Rp 140,000.00

TOTAL KEUNTUNGAN BERS Rp 1,126,900.00

TOTAL PENGELUARAN Rp 1,312,100.00
 HARGA TOTAL kacang
Rp 10,000.00 Rp 30,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp 16,000.00
Rp 8,000.00 Rp 8,000.00
Rp 9,000.00 Rp 45,000.00
MAOHAUZ
Rp 7,000.00 Rp 7,000.00
Rp 10,000.00 Rp 10,000.00 NAMA PRODUK
Rp 8,000.00 Rp - vanila
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp - strawberry
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp 24,000.00 es serut
Rp 10,000.00 Rp - TOTAL KUANTITAS
Rp 8,000.00 Rp - TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp - risol kecil
Rp 10,000.00 Rp - risol besar
Rp 10,000.00 Rp - KEUNTUNGAN risol
Rp 10,000.00 Rp 20,000.00
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 50,000.00
Rp 10,000.00 Rp -

Rp 220,000.00
 6 Rp 3,000 Rp 18,000
N KACANG Rp 500 Rp 3,000

MAOHAUZ

KUANTITAS HARGA TOTAL

0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 12,000.00 Rp -
0
Rp -

1 Rp 5,000 Rp 5,000
3 Rp 10,000 Rp 30,000
Rp 500 Rp -

KEUNGAN HARIAN Rp 223,000.00

 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 1
chocolate small 0
moza mix small 0
Moza cheese large 5
Moza cheese small 0
moza tiramisu large 1
moza tiramisu small 0
moza capucino large 1
moza green tea large 1
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 3
moza sosis small 0
moza mix large 1
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 0
moza corndog kentang large 0
moza pizza mie large 5
moza strawnerry large 0
TOTAL KUANTITAS 18
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00

TOTAL KOTOR PENJUALA Rp 2,633,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 25 Rp 298,000.00

TOTAL KEUNTUNGAN BERRp 1,022,900.00

TOTAL PENGELUARAN Rp 1,610,100.00
 HARGA TOTAL kacang 2
Rp 10,000.00 Rp 10,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 45,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp 10,000.00 NAMA PRODUK KUANTITAS
Rp 8,000.00 Rp - vanila 0
Rp 10,000.00 Rp 10,000.00 mocca
Rp 10,000.00 Rp 10,000.00 strawberry 0
Rp 8,000.00 Rp - melon 0
Rp 8,000.00 Rp - es serut 2
Rp 10,000.00 Rp - TOTAL KUANTITAS 0
Rp 8,000.00 Rp 24,000.00 TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp - risol kecil 0
Rp 10,000.00 Rp - risol besar 4
Rp 10,000.00 Rp - KEUNTUNGAN risol
Rp 10,000.00 Rp -
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 50,000.00
Rp 10,000.00 Rp -

Rp 169,000.00
 Rp 3,000 Rp 6,000
Rp 500 Rp 1,000

AOHAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 12,000.00 Rp 24,000.00

Rp 24,000.00

Rp 5,000 Rp -
Rp 10,000 Rp 40,000
Rp 500 Rp -

Rp 194,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 2
chocolate small 0
moza mix small 0
Moza cheese large 12
Moza cheese small 0
moza tiramisu large 0
moza tiramisu small 0
moza capucino large 0
moza green tea large 1
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 0
moza sosis small 0
moza mix large 4
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 1
moza corndog kentang large 0
moza pizza mie large 2
moza strawnerry large 0
TOTAL KUANTITAS 22
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00
HARI KEDELAPANBELAS Rp 210,000.00

TOTAL KOTOR PENJUALAN Rp 2,843,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 26 Rp 298,000.00
BIAYA BELANJA TGL 27 Rp 2,000.00

TOTAL KEUNTUNGAN BERSI Rp 1,230,900.00

TOTAL PENGELUARAN Rp 1,612,100.00
 HARGA TOTAL kacang 4
Rp 10,000.00 Rp 20,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 108,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp - NAMA PRODUK KUANTITAS
Rp 8,000.00 Rp - vanila 0
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp 10,000.00 strawberry 0
Rp 8,000.00 Rp - melon 0
Rp 8,000.00 Rp - es serut 0
Rp 10,000.00 Rp - TOTAL KUANTITAS 0
Rp 8,000.00 Rp - TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 40,000.00
Rp 12,000.00 Rp - risol kecil 1
Rp 10,000.00 Rp - risol besar 0
Rp 10,000.00 Rp - KEUNTUNGAN risol
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 20,000.00
Rp 10,000.00 Rp -

Rp 208,000.00
 Rp 3,000 Rp 12,000
Rp 500 Rp 2,000

MAOHAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 12,000.00 Rp -

Rp -

Rp 5,000 Rp 5,000
Rp 10,000 Rp -
Rp 500 Rp -

Rp 210,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 4
chocolate small 1
moza mix small 1
Moza cheese large 6
Moza cheese small 0
moza tiramisu large 2
moza tiramisu small 0
moza capucino large 0
moza green tea large 1
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 1
moza sosis small 0
moza mix large 0
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 0
moza corndog kentang large 0
moza pizza mie large 2
moza strawnerry large 0
TOTAL KUANTITAS 18
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00
HARI KEDSEMBILANBELAS Rp 210,000.00
HARI KE DUA PULUH Rp 170,000.00

TOTAL KOTOR PENJUALAN Rp 3,013,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 26 Rp 298,000.00
BIAYA BELANJA TGL 27 Rp 2,000.00
BIAYA BELANJA TGL 29 Rp 320,000.00

TOTAL KEUNTUNGAN BERS Rp 1,080,900.00

TOTAL PENGELUARAN Rp 1,612,100.00
 HARGA TOTAL kacang 3
Rp 10,000.00 Rp 40,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp 8,000.00
Rp 8,000.00 Rp 8,000.00
Rp 9,000.00 Rp 54,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp 20,000.00 NAMA PRODUK KUANTITAS
Rp 8,000.00 Rp - vanila 0
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp 10,000.00 strawberry 0
Rp 8,000.00 Rp - melon 0
Rp 8,000.00 Rp - es serut 0
Rp 10,000.00 Rp - TOTAL KUANTITAS 0
Rp 8,000.00 Rp 8,000.00 TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp -
Rp 12,000.00 Rp - risol kecil 2
Rp 10,000.00 Rp - risol besar 4
Rp 10,000.00 Rp - KEUNTUNGAN risol
Rp 10,000.00 Rp -
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 20,000.00
Rp 10,000.00 Rp -

Rp 168,000.00
 Rp 3,000 Rp 12,000
Rp 500 Rp 2,000

MAOHAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 12,000.00 Rp -

Rp -

Rp 5,000 Rp 5,000
Rp 10,000 Rp 40,000
Rp 500 Rp -

Rp 170,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 2
chocolate small 0
moza mix small 0
Moza cheese large 7
Moza cheese small 0
moza tiramisu large 1
moza tiramisu small 0
moza capucino large 0
moza green tea large 0
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 3
moza sosis small 0
moza mix large 5
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 0
moza corndog kentang large 0
moza pizza mie large 0
moza strawnerry large 1
TOTAL KUANTITAS 19
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00
HARI KEDSEMBILANBELAS Rp 210,000.00
HARI KE DUA PULUH Rp 170,000.00
HARI KE DUA PULUH satu Rp 178,000.00

TOTAL KOTOR PENJUALAN Rp 3,191,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 26 Rp 298,000.00
BIAYA BELANJA TGL 27 Rp 2,000.00
BIAYA BELANJA TGL 28 Rp 320,000.00
BIAYA BELANJA TGL 29 Rp 78,000.00

TOTAL KEUNTUNGAN BERSI Rp 1,180,900.00

TOTAL PENGELUARAN Rp 2,010,100.00
 HARGA TOTAL kacang 2
Rp 10,000.00 Rp 20,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 63,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp 10,000.00 NAMA PRODUK KUANTITAS
Rp 8,000.00 Rp - vanila 0
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp - strawberry 0
Rp 8,000.00 Rp - melon 0
Rp 8,000.00 Rp - es serut 0
Rp 10,000.00 Rp - TOTAL KUANTITAS 0
Rp 8,000.00 Rp 24,000.00 TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 50,000.00
Rp 12,000.00 Rp - risol kecil 1
Rp 10,000.00 Rp - risol besar 0
Rp 10,000.00 Rp - KEUNTUNGAN risol
Rp 10,000.00 Rp -
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp -
Rp 10,000.00 Rp 10,000.00

Rp 177,000.00
 Rp 3,000 Rp 12,000
Rp 500 Rp 1,000

MAOHAUZ

HARGA TOTAL
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
Rp 12,000.00 Rp -

Rp -

Rp 5,000 Rp 5,000
Rp 10,000 Rp -
Rp 500 Rp -

Rp 178,000.00
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 0
chocolate small 1
moza mix small 0
Moza cheese large 5
Moza cheese small 0
moza tiramisu large 0
moza tiramisu small 0
moza capucino large 0
moza green tea large 0
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 0
moza sosis small 0
moza mix large 0
moza avocado large 0
moza sandwich large 0
Moza stik large 1
moza manggo large 2
moza corndog kentang large 0
moza pizza mie large 6
moza strawnerry large 1
TOTAL KUANTITAS 16
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00
HARI KEDSEMBILANBELAS Rp 210,000.00
HARI KE DUA PULUH Rp 170,000.00
HARI KE DUA PULUH satu Rp 178,000.00
HARI KE DUA PULUH dua1 Rp 155,500.00

TOTAL KOTOR PENJUALA Rp 3,346,500.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 26 Rp 298,000.00
BIAYA BELANJA TGL 27 Rp 2,000.00
BIAYA BELANJA TGL 28 Rp 320,000.00
BIAYA BELANJA TGL 29 Rp 78,000.00
BIAYA BELANJA TGL 30 Rp 113,000.00
BIAYA BELANJA TGL 1 Rp 98,000.00
BIAYA BELANJA TGL 9 Rp 399,100.00
BIAYA BELANJA TGL 9 Rp 204,000.00

TOTAL KEUNTUNGAN BER Rp 522,300.00

TOTAL PENGELUARAN Rp2,824,200
 HARGA TOTAL kacang
Rp 10,000.00 Rp - KEUNTUNGAN KACANG
Rp 8,000.00 Rp 8,000.00
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 45,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp - NAMA PRODUK
Rp 8,000.00 Rp - vanila
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp - strawberry
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp - es serut
Rp 10,000.00 Rp - TOTAL KUANTITAS
Rp 8,000.00 Rp - TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp -
Rp 12,000.00 Rp - risol kecil
Rp 10,000.00 Rp - risol besar
Rp 10,000.00 Rp 10,000.00 KEUNTUNGAN risol
Rp 10,000.00 Rp 20,000.00
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 60,000.00
Rp 10,000.00 Rp 10,000.00

Rp 153,000.00
 5 Rp 3,000 Rp 12,000
Rp 500 Rp 2,500

MAOHAUZ

KUANTITAS HARGA TOTAL

0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 12,000.00 Rp -
0
Rp -

1 Rp 5,000 Rp 5,000
0 Rp 10,000 Rp -
Rp 500 Rp -

EUNGAN HARIAN Rp 155,500.00

 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 6
chocolate small 0
moza mix small 0
Moza cheese large 8
Moza cheese small 0
moza tiramisu large 2
moza tiramisu small 0
moza capucino large 0
moza green tea large 2
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 7
moza sosis small 0
moza mix large 23
moza avocado large 0
moza sandwich large 0
Moza stik large 5
moza manggo large 1
moza corndog kentang large 0
moza pizza mie large 11
moza strawnerry large 1
TOTAL KUANTITAS 16
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00
HARI KEDSEMBILANBELAS Rp 210,000.00
HARI KE DUA PULUH Rp 170,000.00
HARI KE DUA PULUH satu Rp 178,000.00
HARI KE DUA PULUH dua1 Rp 155,500.00
HARI KE DUA PULUH tiga1 Rp 646,500.00

TOTAL KOTOR PENJUALANRp 3,993,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 26 Rp 298,000.00
BIAYA BELANJA TGL 27 Rp 2,000.00
BIAYA BELANJA TGL 28 Rp 320,000.00
BIAYA BELANJA TGL 29 Rp 78,000.00
BIAYA BELANJA TGL 30 Rp 113,000.00
BIAYA BELANJA TGL 1 Rp 98,000.00
BIAYA BELANJA TGL 9 Rp 399,100.00
BIAYA BELANJA TGL 9 Rp 204,000.00

TOTAL KEUNTUNGAN BER Rp 1,168,800.00

TOTAL PENGELUARAN Rp 2,824,200.00
 HARGA TOTAL kacang
Rp 10,000.00 Rp 60,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 72,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp 20,000.00 NAMA PRODUK
Rp 8,000.00 Rp - vanila
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp 20,000.00 strawberry
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp - es serut
Rp 10,000.00 Rp - TOTAL KUANTITAS
Rp 8,000.00 Rp 56,000.00 TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 230,000.00
Rp 12,000.00 Rp - risol kecil
Rp 10,000.00 Rp - risol besar
Rp 10,000.00 Rp 50,000.00 KEUNTUNGAN risol
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 110,000.00
Rp 10,000.00 Rp 10,000.00

Rp 638,000.00
 17 Rp 3,000 Rp 51,000
Rp 500 Rp 8,500

MAOHAUZ

KUANTITAS HARGA TOTAL

0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 12,000.00 Rp -
0
Rp -

1 Rp 5,000 Rp 5,000
0 Rp 10,000 Rp -
Rp 500 Rp -

EUNGAN HARIAN Rp 646,500.00

 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 5
chocolate small 0
moza mix small 0
Moza cheese large 1
Moza cheese small 0
moza tiramisu large 1
moza tiramisu small 0
moza capucino large 0
moza green tea large 0
moza taro small 0
moza green tea small 0
moza taro large 1
moza sosis large 3
moza sosis small 5
moza mix large 1
moza avocado large 1
moza sandwich large 0
Moza stik large 2
moza manggo large 0
moza corndog kentang large 0
moza pizza mie large 5
moza strawnerry large 0
TOTAL KUANTITAS 25
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00
HARI KEDSEMBILANBELAS Rp 210,000.00
HARI KE DUA PULUH Rp 170,000.00
HARI KE DUA PULUH satu Rp 178,000.00
HARI KE DUA PULUH dua1 Rp 155,500.00
HARI KE DUA PULUH tiga1 Rp 657,500.00
HARI KE DUA PULUH eMPA Rp 233,000.00

TOTAL KOTOR PENJUALAN Rp 4,237,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 26 Rp 298,000.00
BIAYA BELANJA TGL 27 Rp 2,000.00
BIAYA BELANJA TGL 28 Rp 320,000.00
BIAYA BELANJA TGL 29 Rp 78,000.00
BIAYA BELANJA TGL 30 Rp 113,000.00
BIAYA BELANJA TGL 1 Rp 98,000.00
BIAYA BELANJA TGL 9 Rp 399,100.00
BIAYA BELANJA TGL 9 Rp 204,000.00

TOTAL KEUNTUNGAN BERS Rp 1,412,800.00

TOTAL PENGELUARAN Rp 2,824,200.00
 HARGA TOTAL kacang
Rp 10,000.00 Rp 50,000.00 KEUNTUNGAN KACANG
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 9,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp 10,000.00 NAMA PRODUK
Rp 8,000.00 Rp - vanila
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp - strawberry
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp - es serut
Rp 10,000.00 Rp 10,000.00 TOTAL KUANTITAS
Rp 9,000.00 Rp 27,000.00 TOTAL KEUANGAN
Rp 10,000.00 Rp 50,000.00
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp 12,000.00 risol kecil
Rp 10,000.00 Rp - risol besar
Rp 10,000.00 Rp 20,000.00 KEUNTUNGAN risol
Rp 10,000.00 Rp -
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 50,000.00
Rp 10,000.00 Rp -

Rp 248,000.00
 7 Rp 3,000 Rp 21,000
Rp 500 Rp 3,500

MAOHAUZ

KUANTITAS HARGA TOTAL

0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 12,000.00 Rp -
0
Rp -

1 Rp 5,000 Rp 5,000
0 Rp 10,000 Rp -
Rp 500 Rp -

UNGAN HARIAN
 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 3
chocolate small 0
moza mix small 0
Moza cheese large 4
Moza cheese small 0
moza tiramisu large 0
moza tiramisu small 0
moza capucino large 0
moza green tea large 0
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 2
moza sosis small 0
moza mix large 2
moza avocado large 0
moza sandwich large 0
Moza stik large 0
moza manggo large 2
moza corndog kentang large 0
moza pizza mie large 3
moza strawnerry large 0
TOTAL KUANTITAS 16
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00
HARI KEDSEMBILANBELAS Rp 210,000.00
HARI KE DUA PULUH Rp 170,000.00
HARI KE DUA PULUH satu Rp 178,000.00
HARI KE DUA PULUH dua1 Rp 155,500.00
HARI KE DUA PULUH tiga1 Rp 657,500.00
HARI KE DUA PULUH eMPA Rp 159,000.00
HARI KE DUA PULUH eMPA Rp 153,000.00

TOTAL KOTOR PENJUALAN Rp 4,316,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 26 Rp 298,000.00
BIAYA BELANJA TGL 27 Rp 2,000.00
BIAYA BELANJA TGL 28 Rp 320,000.00
BIAYA BELANJA TGL 29 Rp 78,000.00
BIAYA BELANJA TGL 30 Rp 113,000.00
BIAYA BELANJA TGL 1 Rp 98,000.00
BIAYA BELANJA TGL 9 Rp 399,100.00
BIAYA BELANJA TGL 10 Rp 204,000.00

TOTAL KEUNTUNGAN BERS Rp 1,491,800.00

TOTAL PENGELUARAN Rp 2,824,200.00
 HARGA TOTAL makaroni
Rp 10,000.00 Rp 30,000.00
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 36,000.00
MAOHAUZ
Rp 7,000.00 Rp -
Rp 10,000.00 Rp - NAMA PRODUK
Rp 8,000.00 Rp - vanila
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp - strawberry
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp - es serut
Rp 10,000.00 Rp - TOTAL KUANTITAS
Rp 9,000.00 Rp 18,000.00 TOTAL KEUANGAN
Rp 6,000.00 Rp -
Rp 10,000.00 Rp 20,000.00
Rp 12,000.00 Rp - risol kecil
Rp 10,000.00 Rp - risol besar
Rp 10,000.00 Rp - KEUNTUNGAN risol
Rp 10,000.00 Rp 20,000.00
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 30,000.00
Rp 10,000.00 Rp -

Rp 154,000.00
 5 Rp 1,000 Rp 5,000

MAOHAUZ

KUANTITAS HARGA TOTAL

0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 12,000.00 Rp -
0
Rp -

1 Rp 5,000 Rp 5,000
0 Rp 10,000 Rp -
Rp 500 Rp -

KEUNGAN HARIAN Rp 159,000.00

 MAOZARELA
NAMA PRODUK JENIS KUANTITAS
chocolate large 3
chocolate small 0
moza mix small 0
Moza cheese large 5
Moza cheese small 1
moza tiramisu large 6
moza tiramisu small 0
moza capucino large 0
moza green tea large 1
moza taro small 0
moza green tea small 0
moza taro large 0
moza sosis large 5
moza sosis small 1
moza mix large 3
moza avocado large 0
moza sandwich large 0
Moza stik large 2
moza manggo large 1
moza corndog kentang large 0
moza pizza mie large 4
moza strawnerry large 0
TOTAL KUANTITAS 32
TOTAL KEUANGAN

HARI PERTAMA Rp 153,000.00

HARI KEDUA Rp 235,000.00
HARI KETIGA Rp 57,000.00
HARI KEEMPAT Rp 115,000.00
HARI KELIMA Rp 75,000.00
HARI KEENAM Rp 211,500.00
HARI KETUJUH Rp 68,000.00
HARI KEDELAPAN Rp 110,000.00
HARI KESEMBILAN Rp 135,000.00
HARI KESEBELAS Rp 145,000.00
HARI KEDUABELAS Rp 219,000.00
HARI KELTIGABELAS Rp 102,500.00
HARI KEEMPATBELAS Rp 143,500.00
HARI KELIMABELAS Rp 184,500.00
HARI KEENAMBELAS Rp 262,000.00
HARI KETUJUHBELAS Rp 223,000.00
HARI KEDELAPANBELAS Rp 194,000.00
HARI KEDSEMBILANBELAS Rp 210,000.00
HARI KE DUA PULUH Rp 170,000.00
HARI KE DUA PULUH satu Rp 178,000.00
HARI KE DUA PULUH dua1 Rp 155,500.00
HARI KE DUA PULUH tiga1 Rp 646,500.00
HARI KE DUA PULUH empa Rp 248,000.00
HARI KE DUA PULUH lima Rp 159,000.00
HARI KE DUA PULUH enam Rp 315,000.00

TOTAL KOTOR PENJUALAN Rp 4,715,000.00

BIAYA BELANJA Rp 82,000.00
BIAYA BELANJA TGL 13 Rp 123,900.00
BIAYA BELANJA TGL 14 Rp 90,000.00
BIAYA BELANJA TGL 15 Rp 75,000.00
BIAYA BELANJA TGL 16 Rp 42,000.00
BIAYA BELANJA TGL 17 Rp 63,000.00
BIAYA BELANJA TGL 18 Rp 119,000.00
BIAYA BELANJA TGL 19 Rp 49,000.00
BIAYA BELANJA TGL 20 Rp 144,000.00
BIAYA BELANJA TGL 21 Rp 77,500.00
BIAYA BELANJA TGL 22 Rp 51,200.00
BIAYA BELANJA TGL 23 Rp 83,500.00
BIAYA BELANJA TGL 24 Rp 172,000.00
BIAYA BELANJA TGL 25 Rp 140,000.00
BIAYA BELANJA TGL 26 Rp 298,000.00
BIAYA BELANJA TGL 27 Rp 2,000.00
BIAYA BELANJA TGL 28 Rp 320,000.00
BIAYA BELANJA TGL 29 Rp 78,000.00
BIAYA BELANJA TGL 30 Rp 113,000.00
BIAYA BELANJA TGL 1 Rp 98,000.00
BIAYA BELANJA TGL 9 Rp 399,100.00
BIAYA BELANJA TGL 10 Rp 204,000.00
BIAYA BELANJA TGL 11 Rp 87,000.00

TOTAL KEUNTUNGAN BERS Rp 1,803,800.00

TOTAL PENGELUARAN Rp 2,911,200.00
 HARGA TOTAL makaroni
Rp 10,000.00 Rp 30,000.00
Rp 8,000.00 Rp -
Rp 8,000.00 Rp -
Rp 9,000.00 Rp 45,000.00
MAOHAUZ
Rp 10,000.00 Rp 10,000.00
Rp 10,000.00 Rp 60,000.00 NAMA PRODUK
Rp 10,000.00 Rp - vanila
Rp 10,000.00 Rp - mocca
Rp 10,000.00 Rp 10,000.00 strawberry
Rp 8,000.00 Rp - melon
Rp 8,000.00 Rp - es serut
Rp 10,000.00 Rp - TOTAL KUANTITAS
Rp 9,000.00 Rp 45,000.00 TOTAL KEUANGAN
Rp 8,000.00 Rp 8,000.00
Rp 10,000.00 Rp 30,000.00
Rp 12,000.00 Rp - risol kecil
Rp 10,000.00 Rp - risol besar
Rp 10,000.00 Rp 20,000.00 KEUNTUNGAN risol
Rp 10,000.00 Rp 10,000.00
Rp 12,000.00 Rp -
TOTAL KEUNGAN HARIAN
Rp 10,000.00 Rp 40,000.00
Rp 10,000.00 Rp -

Rp 308,000.00
 8 Rp 1,000 Rp 8,000

MAOHAUZ

KUANTITAS HARGA TOTAL

0 Rp 7,000.00 Rp -
Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 7,000.00 Rp -
0 Rp 12,000.00 Rp -
0
Rp -

1 Rp 5,000 Rp 5,000
0 Rp 10,000 Rp -
Rp 500 Rp -

EUNGAN HARIAN Rp 316,000.00