Tabel Laba Rugi

penjualan dari 01/10/2018

hingga 31/10/2018

Jumlah Sapi 0
Total harga jual -Rp 28.000.000,00-
Total harga beli -Rp 26.400.000,00-
Akomodasi -Rp 1.100.000,00-

Laba Bersih -Rp 500.000,00-

Tabel Arus Kas

Modal Awal -Rp 160.631.000,00-

Penambahan Modal -Rp 24.500.000,00-
Pengurangan Modal -Rp 19.600.000,00-
Total Laba Bersih -Rp 3.211.200,00-
TOTAL Kas -Rp 168.742.200,00-

Total Harga Beli Sapi sisa -Rp 115.234.000,00-

Total Asset -Rp 53.508.200,00-

Timestamp Tanggal Penjualan ? No. Sapi Nama Konsumen No. telp Konsumen Alamat Konsumen Harga beli Harga Jual Biaya Akomodasi
02/10/2018 10:12:18 08/09/2018 1 18500000 19800000 684000
02/10/2018 10:15:51 08/09/2018 2 16100000 17300000 684000
02/10/2018 10:16:45 08/09/2018 3 16000000 17800000 684000
02/10/2018 10:17:35 08/09/2018 4 18000000 18800000 684000
02/10/2018 10:18:28 08/09/2018 5 17400000 18500000 684000
02/10/2018 10:19:09 08/09/2018 6 13700000 14500000 684000
02/10/2018 10:20:10 08/09/2018 7 21300000 22800000 684000
02/10/2018 10:20:57 08/09/2018 8 14500000 15500000 684000
02/10/2018 10:34:37 15/09/2018 9 14125000 15000000 550000
02/10/2018 10:36:52 15/09/2018 10 13000000 13550000 550000
02/10/2018 10:38:49 15/09/2018 11 13000000 13550000 550000
02/10/2018 10:39:47 15/09/2018 12
02/10/2018 10:40:48 15/09/2018 13 10750000 11500000 550000
02/10/2018 10:42:04 15/09/2018 14 13750000 14800000 550000
02/10/2018 10:42:50 15/09/2018 15 14500000 15200000 550000
02/10/2018 10:43:38 15/09/2018 16 13000000 13650000 550000

02/10/2018 10:44:29 15/09/2018 17 18500000 19800000 550000

02/10/2018 10:46:14 22/09/2018 18 17500000 18500000 550000
02/10/2018 10:48:24 22/09/2018 19 13600000 14200000 550000
02/10/2018 10:53:05 22/09/2018 20 20000000 20800000 550000
02/10/2018 10:55:59 22/09/2018 21 13600000 14150000 550000
02/10/2018 10:56:44 22/09/2018 22 12100000 12650000 550000
02/10/2018 10:57:41 22/09/2018 23 12000000 12550000 550000
14/10/2018 21:21:42 29/09/2018 24 13000000 14000000 650000
14/10/2018 21:24:03 29/09/2018 25 15900000 16825000 650000
14/10/2018 21:26:28 29/09/2018 26 14125000 14000000 550000
14/10/2018 21:27:35 29/09/2018 27 12000000 12550000 550000
14/10/2018 21:30:16 29/09/2018 28 16000000 16825000 650000
14/10/2018 21:31:39 29/09/2018 29 16200000 17000000 650000
14/10/2018 21:32:46 29/09/2018 30 17800000 18700000 650000
14/10/2018 21:33:33 29/09/2018 31 12500000 13700000 650000
14/10/2018 21:34:25 29/09/2018 32 12900000 13700000 650000
15/10/2018 22:48:12 06/10/2018 1 12000000 12800000 550000
15/10/2018 22:50:22 06/10/2018 2 14400000 15200000 550000
 Pertumbuhan Sapi Pertumbuhan Sapi
Tanggal Masuk Berat Badan Tinggi Badan Bulan- Bulan- Bulan-
INVESTOR Jenis Sapi Harga Beli Harga Jual Bulan-1 Bulan-2 Bulan-3 Bulan-4 Bulan-5 Bulan-6 Bulan-7 Bulan-8 Bulan-9 Foto Sapi
No. Sapi Kandang Awal (kg) Awal (kg) 10 11 12
1 30/09/2018 sapi sisa -Rp 22.684.000,00- 0 0 0 0 0 0 0 0 0 0 0 0 https://drive.google.com/open?id=15KrrIT6cvvmVwN1QPGysQh3Bb7WyfBq6
2 -Rp 16.250.000,00- 0 0 0 0 0 0 0 0 0 0 0 0
3 -Rp 16.050.000,00- 0 0 0 0 0 0 0 0 0 0 0 0
4 -Rp 17.300.000,00- 0 0 0 0 0 0 0 0 0 0 0 0
5 -Rp 16.050.000,00- 0 0 0 0 0 0 0 0 0 0 0 0
6 -Rp 13.550.000,00- 0 0 0 0 0 0 0 0 0 0 0 0
7 -Rp 13.150.000,00- 0 0 0 0 0 0 0 0 0 0 0 0
8 -Rp 13.750.000,00- 0 0 0 0 0 0 0 0 0 0 0 0
9 0 0 0 0 0 0 0 0 0 0 0 0
10 0 0 0 0 0 0 0 0 0 0 0 0
11 0 0 0 0 0 0 0 0 0 0 0 0
12 0 0 0 0 0 0 0 0 0 0 0 0
13 0 0 0 0 0 0 0 0 0 0 0 0
14 0 0 0 0 0 0 0 0 0 0 0 0
15 0 0 0 0 0 0 0 0 0 0 0 0
16 0 0 0 0 0 0 0 0 0 0 0 0
17 0 0 0 0 0 0 0 0 0 0 0 0
18 0 0 0 0 0 0 0 0 0 0 0 0
19 0 0 0 0 0 0 0 0 0 0 0 0
20 0 0 0 0 0 0 0 0 0 0 0 0
21 0 0 0 0 0 0 0 0 0 0 0 0
22 0 0 0 0 0 0 0 0 0 0 0 0
23 0 0 0 0 0 0 0 0 0 0 0 0
24 0 0 0 0 0 0 0 0 0 0 0 0
25 0 0 0 0 0 0 0 0 0 0 0 0
26 0 0 0 0 0 0 0 0 0 0 0 0
27 0 0 0 0 0 0 0 0 0 0 0 0
28 0 0 0 0 0 0 0 0 0 0 0 0
29 0 0 0 0 0 0 0 0 0 0 0 0
30 0 0 0 0 0 0 0 0 0 0 0 0
31 0 0 0 0 0 0 0 0 0 0 0 0
32 0 0 0 0 0 0 0 0 0 0 0 0
33 0 0 0 0 0 0 0 0 0 0 0 0
34 0 0 0 0 0 0 0 0 0 0 0 0
35 0 0 0 0 0 0 0 0 0 0 0 0
36 0 0 0 0 0 0 0 0 0 0 0 0
37 0 0 0 0 0 0 0 0 0 0 0 0
38 0 0 0 0 0 0 0 0 0 0 0 0
39 0 0 0 0 0 0 0 0 0 0 0 0
40 0 0 0 0 0 0 0 0 0 0 0 0
41 0 0 0 0 0 0 0 0 0 0 0 0
42 0 0 0 0 0 0 0 0 0 0 0 0
43 0 0 0 0 0 0 0 0 0 0 0 0
44 0 0 0 0 0 0 0 0 0 0 0 0
45 0 0 0 0 0 0 0 0 0 0 0 0
46 0 0 0 0 0 0 0 0 0 0 0 0
47 0 0 0 0 0 0 0 0 0 0 0 0
48 0 0 0 0 0 0 0 0 0 0 0 0
49 0 0 0 0 0 0 0 0 0 0 0 0
50 0 0 0 0 0 0 0 0 0 0 0 0
51 0 0 0 0 0 0 0 0 0 0 0 0
52 0 0 0 0 0 0 0 0 0 0 0 0
53 0 0 0 0 0 0 0 0 0 0 0 0
54 0 0 0 0 0 0 0 0 0 0 0 0
55 0 0 0 0 0 0 0 0 0 0 0 0
56 0 0 0 0 0 0 0 0 0 0 0 0
57 0 0 0 0 0 0 0 0 0 0 0 0
58 0 0 0 0 0 0 0 0 0 0 0 0
59 0 0 0 0 0 0 0 0 0 0 0 0
60 0 0 0 0 0 0 0 0 0 0 0 0
61 0 0 0 0 0 0 0 0 0 0 0 0
62 0 0 0 0 0 0 0 0 0 0 0 0
63 0 0 0 0 0 0 0 0 0 0 0 0
64 0 0 0 0 0 0 0 0 0 0 0 0
65 0 0 0 0 0 0 0 0 0 0 0 0
66 0 0 0 0 0 0 0 0 0 0 0 0
67 0 0 0 0 0 0 0 0 0 0 0 0
68 0 0 0 0 0 0 0 0 0 0 0 0
69 0 0 0 0 0 0 0 0 0 0 0 0
70 0 0 0 0 0 0 0 0 0 0 0 0
71 0 0 0 0 0 0 0 0 0 0 0 0
72 0 0 0 0 0 0 0 0 0 0 0 0
73 0 0 0 0 0 0 0 0 0 0 0 0
74 0 0 0 0 0 0 0 0 0 0 0 0
75 0 0 0 0 0 0 0 0 0 0 0 0
76 0 0 0 0 0 0 0 0 0 0 0 0
77 0 0 0 0 0 0 0 0 0 0 0 0
78 0 0 0 0 0 0 0 0 0 0 0 0
79 0 0 0 0 0 0 0 0 0 0 0 0
80 0 0 0 0 0 0 0 0 0 0 0 0
81 0 0 0 0 0 0 0 0 0 0 0 0
82 0 0 0 0 0 0 0 0 0 0 0 0
83 0 0 0 0 0 0 0 0 0 0 0 0
84 0 0 0 0 0 0 0 0 0 0 0 0
85 0 0 0 0 0 0 0 0 0 0 0 0
86 0 0 0 0 0 0 0 0 0 0 0 0
87 0 0 0 0 0 0 0 0 0 0 0 0
88 0 0 0 0 0 0 0 0 0 0 0 0
89 0 0 0 0 0 0 0 0 0 0 0 0
90 0 0 0 0 0 0 0 0 0 0 0 0
91 0 0 0 0 0 0 0 0 0 0 0 0
92 0 0 0 0 0 0 0 0 0 0 0 0
93 0 0 0 0 0 0 0 0 0 0 0 0
94 0 0 0 0 0 0 0 0 0 0 0 0
95 0 0 0 0 0 0 0 0 0 0 0 0
96 0 0 0 0 0 0 0 0 0 0 0 0
97 0 0 0 0 0 0 0 0 0 0 0 0
98 0 0 0 0 0 0 0 0 0 0 0 0
99 0 0 0 0 0 0 0 0 0 0 0 0
100 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Timestamp
02/10/2018 21:46:34
02/10/2018 21:47:24
02/10/2018 21:57:35
02/10/2018 22:13:45
02/10/2018 22:15:50
04/10/2018 19:27:31
04/10/2018 19:34:57
Tanggal ? Kategori ? Nominal ? Keterangan
01/09/2018 Modal Awal Rp160.631.000,00 modal awal
15/09/2018 Tambah Modal Rp15.000.000,00 Tambah modal
30/09/2018 Tambah Modal Rp9.500.000,00 penjualan dari sapi patah
30/09/2018 Kurang Modal Rp14.550.000,00 Modal awal sapi patah
30/09/2018 Laba Bersih Rp3.211.200,00 Laba bersih setalah di bagi bagian 40%
15/09/2018 Kurang Modal Rp2.525.000,00 Tambah modal dari uang sapi patah
15/09/2018 Kurang Modal Rp2.525.000,00 Pengurangan modal sapi patah
 Tanggal Masuk Berat Badan Tinggi Badan
INVESTOR No. Sapi Jenis Sapi
Kandang (kg) (cm)
1 30/09/2018 sapi sisa
2
3
4
5
6 -Rp 13.550.000,00-
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
 85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Timestamp No. Sapi Data Masuk Kandang Jenis Sapi Harga Beli Berat Badan Awal Tinggi Badan Awal Foto Sapi
11/08/2018 0:14:48 1 30/09/2018 Sapi coklat mata belo 16500000 300 130 https://drive.google.com/open?id=15KrrIT6cvvmVwN1QPGysQh3Bb7WyfBq6
Timestamp No. Sapi Bulan ke- Berat Sapi