Nama : Wandarman Lombu

NIM : 2007521005
Absen : 02

Anggaran Utang

Pembayaran Material
Bulan Pembelian Tunai (20%) Utang (80%)
Juli Rp160,000,000 Rp32,000,000 Rp128,000,000
Agustus Rp280,000,000 Rp56,000,000 Rp224,000,000
September Rp260,000,000 Rp52,000,000 Rp208,000,000
Oktober Rp270,000,000 Rp54,000,000 Rp216,000,000
November Rp260,000,000 Rp52,000,000 Rp208,000,000
Desember Rp270,000,000 Rp54,000,000 Rp216,000,000

Anggaran Utang Semester II Tahun 2020

Pembaya
Bulan Utang
Juli Agustus
Juli Rp128,000,000 Rp38,400,000 Rp89,600,000
Agustus Rp224,000,000 Rp67,200,000
September Rp208,000,000
Oktober Rp216,000,000
November Rp208,000,000
Desember Rp216,000,000
Rp38,400,000 Rp156,800,000

Anggaran Piutang 2020

Penjualan Tunai dan Kredit

Bulan Penjualan Tunai (25%) Kredit (75%)
Juli Rp220,000,000 Rp55,000,000 Rp165,000,000
Agustus Rp200,000,000 Rp50,000,000 Rp150,000,000
September Rp240,000,000 Rp60,000,000 Rp180,000,000
Oktober Rp320,000,000 Rp80,000,000 Rp240,000,000
November Rp300,000,000 Rp75,000,000 Rp225,000,000
Desember Rp280,000,000 Rp70,000,000 Rp210,000,000

Anggaran Piutang Semester II Tahun 2020

Penerima
Bulan Piutang
Juli Agustus
Juli Rp156,750,000 Rp121,481,250 Rp31,350,000
Agustus Rp142,500,000 Rp110,437,500
September Rp171,000,000
Oktober Rp228,000,000
November Rp213,750,000
Desember Rp199,500,000
Rp121,481,250 Rp141,787,500
mester II Tahun 2020
Pembayaran Utang
September Oktober November Desember

Rp156,800,000
Rp62,400,000 Rp145,600,000
Rp64,800,000 Rp151,200,000
Rp62,400,000 Rp145,600,000
Rp64,800,000
Rp219,200,000 Rp210,400,000 Rp213,600,000 Rp210,400,000

Piutang tak tertagih (5%) Piutang Netto

Rp8,250,000 Rp156,750,000
Rp7,500,000 Rp142,500,000
Rp9,000,000 Rp171,000,000
Rp12,000,000 Rp228,000,000
Rp11,250,000 Rp213,750,000
Rp10,500,000 Rp199,500,000

mester II Tahun 2020

Penerimaan Piutang
September Oktober November Desember
 Rp28,500,000
Rp132,525,000 Rp34,200,000
Rp176,700,000 Rp45,600,000
Rp165,656,250 Rp42,750,000
Rp154,612,500
Rp161,025,000 Rp210,900,000 Rp211,256,250 Rp197,362,500