Scribd Logo
Upload

Welcome to Scribd!

  • Asset Spread Sheet

    Uploaded by

    Mohammad Luthfi Hakim
    4 views8 pages
    The document contains tables listing customer account numbers, power usage in kWh, and calculations for electricity bills based on power capacity and consumption tiers. It also includes a table showing payment plans for property development with varying down payment amounts and installment schedules over 5 to 25 years.

    Original Description:

    Microsoft Excel

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains tables listing customer account numbers, power usage in kWh, and calculations for electricity bills based on power capacity and consumption tiers. It also includes a table showing payment plans for property development with varying down payment amounts and installment schedules over 5 to 25 years.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views8 pages

    Asset Spread Sheet

    Uploaded by

    Mohammad Luthfi Hakim
    The document contains tables listing customer account numbers, power usage in kWh, and calculations for electricity bills based on power capacity and consumption tiers. It also includes a table showing payment plans for property development with varying down payment amounts and installment schedules over 5 to 25 years.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 8

    PEMBAYARAN REKENING LISTRIK

    NO PELANGGAN

    DAYA

    JUMLAH PEMAKAIAN

    8002032
    8002033
    8002034
    8002035
    8002036
    8002037
    8002038

    450
    900
    450
    900
    2200
    2200
    900

    75
    90
    125
    95
    80
    90
    87

    BAYAR DAYA

    *Keterangan:
    Tarif Daya : 450 KVA,150000;900KVA,200000;2200KVA,300000
    Tarif KWH : 0-50=750/KWH;51-100=1000/KWH;101-200=1500/KWH;>200=2000/KWH

    TABEL PERHITUNGAN PENAWARAN HARGA BANGUNAN PT DEVELOPER BA


    HARGA JUAL
    BUNGA/TAHUN
    UANG MUKA
    MASA CICILAN

    450,000,000
    9%
    mulai 10% sd. 40% dengan interval 10%
    5 tahun dengan interval 12 bulan

    % UANG MUKA
    10%
    20%
    30%
    40%

    JUMLAH UANG
    MUKA
    Rp45,000,000
    Rp90,000,000
    Rp135,000,000
    Rp180,000,000

    SISA CICILAN
    Rp405,000,000
    Rp360,000,000
    Rp315,000,000
    Rp270,000,000

    C
    1
    Rp36,787,500
    Rp32,700,000
    Rp28,612,500
    Rp24,525,000

    NING LISTRIK
    BAYAR KWH

    TOTAL BAYAR

    GUNAN PT DEVELOPER BANGUNAN AGUNG SEDAYU GROUP

    2
    Rp19,912,500
    Rp17,700,000
    Rp15,487,500
    Rp13,275,000

    CICILAN (TAHUN)
    3
    Rp14,287,500
    Rp12,700,000
    Rp11,112,500
    Rp9,525,000

    4
    Rp11,475,000
    Rp10,200,000
    Rp8,925,000
    Rp7,650,000

    5
    Rp9,787,500
    Rp8,700,000
    Rp7,612,500
    Rp6,525,000

    KW1
    dodo
    dede
    dudu
    didi
    dada
    dzdz
    doel

    Harga Gelas
    5
    10
    15
    20
    30
    40
    50

    40000
    200000
    400000
    600000
    800000
    1200000
    1600000
    2000000

    KW2
    30000
    150000
    300000
    450000
    600000
    900000
    1200000
    1500000

    KW3
    20000
    100000
    200000
    300000
    400000
    600000
    800000
    1000000

    KW4
    10000
    50000
    100000
    150000
    200000
    300000
    400000
    500000

    Harga
    60,000,000
    Bunga
    5%
    Uang Muka Mulai 5%-50%
    Interval 5%
    Bisa Dicicil Sisa Pokok Pinjaman mulai lima tahun sampai 25 tahun
    interval 5 tahun
    buat daftar cicilan

    Daftar Cicilan Motor Gede Oded Jaya


    % Uang Muka
    5%
    10%
    15%
    20%
    25%
    30%
    35%
    40%
    45%
    50%

    Uang Muka
    Rp3,000,000
    Rp6,000,000
    Rp9,000,000
    Rp12,000,000
    Rp15,000,000
    Rp18,000,000
    Rp21,000,000
    Rp24,000,000
    Rp27,000,000
    Rp30,000,000

    Sisa Cicilan
    Rp57,000,000
    Rp54,000,000
    Rp51,000,000
    Rp48,000,000
    Rp45,000,000
    Rp42,000,000
    Rp39,000,000
    Rp36,000,000
    Rp33,000,000
    Rp30,000,000

    Cicilan (tahun)
    5
    Rp1,187,500
    Rp1,125,000
    Rp1,062,500
    Rp1,000,000
    Rp937,500
    Rp875,000
    Rp812,500
    Rp750,000
    Rp687,500
    Rp625,000

    15
    Rp554,167
    Rp525,000
    Rp495,833
    Rp466,667
    Rp437,500
    Rp408,333
    Rp379,167
    Rp350,000
    Rp320,833
    Rp291,667

    ed Jaya
    Cicilan (tahun)
    20
    Rp475,000
    Rp450,000
    Rp425,000
    Rp400,000
    Rp375,000
    Rp350,000
    Rp325,000
    Rp300,000
    Rp275,000
    Rp250,000

    25
    Rp427,500
    Rp405,000
    Rp382,500
    Rp360,000
    Rp337,500
    Rp315,000
    Rp292,500
    Rp270,000
    Rp247,500
    Rp225,000

    Latihan Perhitung Pembayaran Rekening Listrik


    No. Pelanggan
    Daya
    Kwh
    1
    450
    50
    2
    600
    90
    3
    750
    100
    4
    900
    120
    5
    1000
    90
    Pemakaian
    >250
    150-250
    50-100
    0-50

    Tarif

    Daya
    300
    200
    125
    75

    Pembayaran Kwh

    Tarif
    450
    900
    1200
    2200

    50000
    100000
    150000
    300000

    Biaya Beban

    Total Bayar

    You might also like