6-Nov-22 19-Dec-22

MENTEGA PEWARNA 13,000

GULA HALUS GLAZE DARKCHOCO 14,250
TEPUNG GLAZE TIRAMISU 13,750
VANILI GLAZE STRAWBERRY 13,750
PEWARNA MAKANAN KERTAS ROTI 5,000
TELUR 59,750
MESES
SUSU SACHET BOX 10x9x9 17,000
TOTAL 82,000 BOX 15x10x5 12,825
CUP 25ML 8,300
ONGKIR+PACKING 11,000
49,125

TOTAL 108,875

total keseluruhan 761,675

masing2 modal 190,419
 2-Jan-23 7-Jan-23

TERIGU 1/2 6,000 JINGGAN

TELUR 1/4 7,000 MINYAK 20,200
MENTEGA 14,900 TELUR + TERIGU 13,000
STIKER 5,000 33,200
32,900
ANGEL
TEPUNG 12,500
KRESEK 9,000
AMBIL UANG CHUROS MARGARIN 47,700
13-Jan-23 PAPER 5,000
MINYAK TISU 12,700
AQUA MINYAK 28,000
TEPUNG + TELUR 13,000
127,900

LINTANG
PLASTIK SEGITIGA 4,500
SARUNG TANGAN PLASTIK 7,000
TEPUNG 11,000
BOX KECIL 10,000
BOX DAN CUP 100,000
132,500

ZIAH
GLAZE DARKCHOCO 30,000
TEPUNG 1KG 11,000
TELUR 1/2 16,000
GLAZE DARKCHOCO 15,000
GLAZE TIRAMISU 28,000
PLASTIK SEGITIGA 10,000
110,000

TOTAL 403,600
 12-Jan-23

JINGGAN
TEPUNG 11,000
TELUR 13,000
VANILI 1,000
MARGARIN 24,500
49,500

ANGEL
TEPUNG + TELUR 13,000
MARGARIN 21,800
34,800

ZIAH
TEPUNG 11,000
TELUR 15,000
PLASTIK 5,000
31,000

LINTANG

TEPUNG 11,000
MARGARIN 22,000
TELUR 14,000
VANILI 1,000
STIKER 10,000
KERTAS KARTON+PRINT 5,000
GAS 38,000
101,000

TOTAL 216,300
ORDERAN

CHURROS CHURROS CHURROS CHURROS

TANGGAL NAMA CUSTOMERS
ORIGINAL RED VELVET MATCHA MIX
2-Jan-23 PUTROK 3
3-Jan-23 MAMA ZIAH 2
3-Jan-23 FIKI 1
3-Jan-23 TOHIR GUDANG 1 1
3-Jan-23 HADI GUDANG 2
3-Jan-23 APRIL GUDANG 1
3-Jan-23 BU IDA GUDANG 1 2
4-Jan-23 AZHAR 2 1
4-Jan-23 ZAKIYA 1 4
4-Jan-23 SEKAR 1
4-Jan-23 USWA 1
7-Jan-23 SALMA 1
7-Jan-23 MBA NUR 1
7-Jan-23 HADI GUDANG 2
7-Jan-23 NABILA 1
8-Jan-23 AZIZ 1 1
8-Jan-23 LIYA 1 1
8-Jan-23 RIFDA 2
8-Jan-23 ICA 1
8-Jan-23 LELY 1 1
8-Jan-23 MBA ANGGI 2
8-Jan-23 FIYA 2
8-Jan-23 BU IDA GUDANG 1
10-Jan-23 LELY 1
10-Jan-23 SANDY 1
10-Jan-23 BAYU 1
10-Jan-23 FIA 1
AISYAH 1
TITAN 1

BAZAR
13-Jan-23 LELY 1 1
13-Jan-23 DEWI ARUM 1
13-Jan-23 NOVITA 1
13-Jan-23 YOLLA 1
13-Jan-23 ZAKIYA 1 3
13-Jan-23 BU MIMIN 1
13-Jan-23 BU TRISA 2
13-Jan-23 PAK YOGA 1
13-Jan-23 IBU BAJU COKLAT 1
13-Jan-23 PUTRI 1
13-Jan-23 CANDRA 1
13-Jan-23 SIVA 1
13-Jan-23 FEBBY 1
13-Jan-23 YOLDIE 1
 13-Jan-23 BRAVO 1
13-Jan-23 WINDA 2
13-Jan-23 NADIA 1 1
13-Jan-23 FITA 1
13-Jan-23 AGNES 1 1
13-Jan-23 NIA 1
13-Jan-23 LINA 1
13-Jan-23 ANGEL 2 2
18-Jan-23 YUNI 5
20-Jan-23 VALEN 1
20-Jan-23 MBA DIAN 2

TOTAL 32 13 13 32

UANG DIBAWA LINTANG 12,000

UANG DIBAWA JINGGAN 24,000
BELI MINYAK + MINUM + PARK 47,000
UANG DI DOMPET 759,000 189,750
842,000
TOTAL UANG 868,000
(26,000)

total MODAL keseluruhan 761,675

masing2 modal 190,419

BOX BESAR 17 12,000 204,000

BOX KECIL 24 8,000 192,000
OMSET BAZAR 396,000

BOX BESAR 20 12,000 240,000

BOX KECIL 29 8,000 232,000
OMSET SEBELUM BAZAR 472,000

TOTAL 868,000

1 adonan : 2 adonan :
2 telur 4 telur
250gr tepung 1/2gr tepung
1margarin
90gr margarin 1 margarin
200gr
gula
garam
 DIPPING DIPPING DIPPING
BOX BESAR BOX KECIL BOX BESAR BOX KECIL
DARK CHOCO TIRAMISU STRAWBERRY
2 1 3 12,000 8,000
1 1 2 12,000 8,000
1 1 12,000 8,000
1 1 2 12,000 8,000
1 1 2 12,000 8,000
1 1 12,000 8,000
2 1 1 2 12,000 8,000
1 2 3 12,000 8,000
3 2 5 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 2 12,000 8,000
1 1 12,000 8,000
2 1 1 12,000 8,000
1 1 2 12,000 8,000
1 1 2 12,000 8,000
1 1 12,000 8,000
1 1 1 1 12,000 8,000
1 1 2 12,000 8,000
1 1 2 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
12,000 8,000
12,000 8,000
1 1 1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
4 4 12,000 8,000
1 1 12,000 8,000
1 1 2 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
2 2 12,000 8,000
1 1 2 12,000 8,000
1 1 12,000 8,000
2 1 1 12,000 8,000
1 1 12,000 8,000
1 1 12,000 8,000
2 2 2 2 12,000 8,000
5 5 12,000 8,000
1 1 12,000 8,000
2 2 12,000 8,000

53 28 9 37 53 672,000 448,000
TOTAL HARGA TOTAL HARGA
TOTAL
BOX BESAR BOX KECIL
- 24,000 24,000
24,000 - 24,000
- 8,000 8,000
24,000 - 24,000
24,000 - 24,000
12,000 - 12,000
12,000 16,000 28,000
- 24,000 24,000
- 40,000 40,000
- 8,000 8,000
- 8,000 8,000
- 8,000 8,000
12,000 - 12,000
- 16,000 16,000
12,000 - 12,000
12,000 8,000 20,000
24,000 - 24,000
- 16,000 16,000
- 8,000 8,000
12,000 8,000 20,000
- 16,000 16,000
24,000 - 24,000
12,000 - 12,000
- 8,000 8,000
12,000 - 12,000
- 8,000 8,000
- 8,000 8,000
12,000 - 12,000
12,000 - 12,000
- - -
- - -
12,000 8,000 20,000
12,000 - 12,000
12,000 - 12,000
12,000 - 12,000
- 32,000 32,000
12,000 - 12,000
24,000 - 24,000
12,000 - 12,000
12,000 - 12,000
- 8,000 8,000
12,000 - 12,000
12,000 - 12,000
- 8,000 8,000
12,000 - 12,000
 - 8,000 8,000
- 16,000 16,000
- 16,000 16,000
- 8,000 8,000
12,000 8,000 20,000
- 8,000 8,000
12,000 - 12,000
24,000 16,000 40,000
- 40,000 40,000
12,000 - 12,000
- 16,000 16,000

444,000 424,000 868,000