No N A M A B A R A N G Barang gudang ke toko

1

2

3

4

5

6

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

stok awal toko Jumlah barang terjual stok akhir toko

=D2+C2-E2

=D3+C3-E3

=D4+C4-E4

=D5+C5-E5

=D6+C6-E6

=D7+C7-E7

=D8+C8-E8

=D9+C9-E9

=D10+C10-E10

=D11+C11-E11

=D12+C12-E12

=D13+C13-E13

=D14+C14-E14

=D15+C15-E15

=D16+C16-E16

=D17+C17-E17

=D18+C18-E18

=D19+C19-E19

=D20+C20-E20

=D21+C21-E21

=D22+C22-E22

=D23+C23-E23

=D24+C24-E24

=D25+C25-E25

=D26+C26-E26

=D27+C27-E27

=D28+C28-E28

=D29+C29-E29

=D30+C30-E30

=D31+C31-E31

=D32+C32-E32

=D33+C33-E33

=D34+C34-E34

=D35+C35-E35

=D36+C36-E36

barang masuk ke gudang stok awal gudang diambil dari gudang

stok akhir gudang unit Harga per unit (rp)

=H2+G2-I2-C2

=H3+G3-I3-C3

=H4+G4-I4-C4

=H5+G5-I5-C5

=H6+G6-I6-C6

=H7+G7-I7-C7

=H8+G8-I8-C8

=H9+G9-I9-C9

=H10+G10-I10-C10

=H11+G11-I11-C11

=H12+G12-I12-C12

=H13+G13-I13-C13

=H14+G14-I14-C14

=H15+G15-I15-C15

=H16+G16-I16-C16

=H17+G17-I17-C17

=H18+G18-I18-C18

=H19+G19-I19-C19

=H20+G20-I20-C20

=H21+G21-I21-C21

=H22+G22-I22-C22

=H23+G23-I23-C23

=H24+G24-I24-C24

=H25+G25-I25-C25

=H26+G26-I26-C26

=H27+G27-I27-C27

=H28+G28-I28-C28

=H29+G29-I29-C29

=H30+G30-I30-C30

=H31+G31-I31-C31

=H32+G32-I32-C32

=H33+G33-I33-C33

=H34+G34-I34-C34

=H35+G35-I35-C35

=H36+G36-I36-C36

Laba per unit(rp) hasil penjualan(rp)

=E2*L2

=E3*L3

=E4*L4

=E5*L5

=E6*L6

=E7*L7

=E8*L8

=E9*L9

=E10*L10

=E11*L11

=E12*L12

=E13*L13

=E14*L14

=E15*L15

=E16*L16

=E17*L17

=E18*L18

=E19*L19

=E20*L20

=E21*L21

=E22*L22

=E23*L23

=E24*L24

=E25*L25

=E26*L26

=E27*L27

=E28*L28

=E29*L29

=E30*L30

=E31*L31

=E32*L32

=E33*L33

=E34*L34

=E35*L35

=E36*L36

Total =SUM(N2:N36)

Total laba kotor hari ini (rp) Zakat

=E2*M2 =3%*O2

=E3*M3 =3%*O3

=E4*M4 =3%*O4

=E5*M5 =3%*O5

=E6*M6 =3%*O6

=E7*M7 =3%*O7

=E8*M8 =3%*O8

=E9*M9 =3%*O9

=E10*M10 =3%*O10

=E11*M11 =3%*O11

=E12*M12 =3%*O12

=E13*M13 =3%*O13

=E14*M14 =3%*O14

=E15*M15 =3%*O15

=E16*M16 =3%*O16

=E17*M17 =3%*O17

=E18*M18 =3%*O18

=E19*M19 =3%*O19

=E20*M20 =3%*O20

=E21*M21 =3%*O21

=E22*M22 =3%*O22

=E23*M23 =3%*O23

=E24*M24 =3%*O24

=E25*M25 =3%*O25

=E26*M26 =3%*O26

=E27*M27 =3%*O27

=E28*M28 =3%*O28

=E29*M29 =3%*O29

=E30*M30 =3%*O30

=E31*M31 =3%*O31

=E32*M32 =3%*O32

=E33*M33 =3%*O33

=E34*M34 =3%*O34

=E35*M35 =3%*O35

=E36*M36 =3%*O36

=SUM(O2:O36) =SUM(P2:P36)

Laba Setelah Zakat Uang keluar hari ini

=O2-P2 =SUM(P2:P36)

=O3-P3

=O4-P4

=O5-P5

=O6-P6

=O7-P7

=O8-P8

=O9-P9

=O10-P10

=O11-P11

=O12-P12

=O13-P13

=O14-P14

=O15-P15

=O16-P16

=O17-P17

=O18-P18

=O19-P19

=O20-P20

=O21-P21

=O22-P22

=O23-P23

=O24-P24

=O25-P25

=O26-P26

=O27-P27

=O28-P28

=O29-P29

=O30-P30

=O31-P31

=O32-P32

=O33-P33

=O34-P34

=O35-P35

=O36-P36

=SUM(Q2:Q36) =SUM(R3:R36)+R2

Perincian pengeluaran Laba Bersih

Membayar Zakat Hari ini Setelah

Dipotong

ZAKAT

dan Pengeluaran

Lainnya

=O37-R37