Anda di halaman 1dari 2

Tanggal 9/02/12

Penjualan Pulsa Elektrik


Modal
Rp

Pengeluaran
50,000

Rp
Rp
Rp
Rp

tanggal 12/02/12
Rp 110,000 Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp 160,000 Rp

Pendapatan

5,399 Rp
10,399 Rp
5,399 Rp
10,399 Rp

20,949
5,474
10,399
5,399
5,399
10,399
5,399
11,149
25,099
5,949
11,149
10,399
158,759

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

7,000 Rp
12,000 Rp
7,000 Rp
15,000 Rp

25,000
6,000
11,000
7,000
7,000
11,000
6,000
11,500
26,000
6,500
11,500
11,000
180,500

KAS
Pengeluaran
Awal
Akhir
Rp 180,500 Rp
130,500 Rp
50,000
Rp
10,399
Rp
10,399
Rp
10,399
Rp
10,399
Rp
5,399
130500 Rp
80,500 Rp
50,000
Rp
11,149
Rp
50,000
Rp
10,899
Rp
10,399
Rp
10,399

Rp
Hasil akhir

Rp

275,500

D1_nd4 cell
Keuntungan

saldo

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

awal
50,000
44,601
34,202
28,803

Rp
Rp
Rp
Rp

akhir
44,601
34,202
28,803
18,404

Rp
Rp
Rp
Rp

1,601
1,601
1,601
4,601

128,404 Rp 107,455 Rp
107,455 Rp 101,981 Rp
101,981 Rp 91,582 Rp
91,582 Rp 86,183 Rp
86,183 Rp 80,784 Rp
80,784 Rp 70,385 Rp
70,385 Rp 64,986 Rp
64,986 Rp 53,837 Rp
53,837 Rp 28,738 Rp
28,738 Rp 22,789 Rp
22,789 Rp 11,640 Rp
11,640 Rp
1,241 Rp
Rp

4,051
526
601
1,601
1,601
601
601
351
901
551
351
601
21,741

Pendapatan

saldo
awal

Rp
Rp
Rp
Rp
Rp
Rp

180,500
11,000
11,000
11,000
11,000
6,000

akhir

Rp
Rp
Rp
Rp
Rp

50,000 Rp
39,601 Rp
29,202 Rp
18,803 Rp
8,404 Rp

39,601
29,202
18,803
8,404
3,005

Rp

11,500 Rp

53,005 Rp

41,856

Rp
Rp
Rp

11,500 Rp
11,000 Rp
11,000 Rp

41,856 Rp
30,957 Rp
20,558 Rp
Rp
Rp

30,957
20,558
10,159
-

TOTAL
239,841 Rp 275,500
Rp

170,101

Lunas

*
*
*

*
*
*
*
*
*
*

Keuntungan
Rp
Rp
Rp
Rp
Rp
Rp

21,741
601
601
601
601
601

Rp

351

Rp
Rp
Rp
Rp
Rp

601
601
601
-

Rp

26,900

Lunas

*
*
*
*
*
devy