Daftar Penjualan

PT MAKMUR ABADI
Harga barang : Rp 75,000
Persen Uang Muka : 15%
Nama Jumlah Nilai Uang Sisa
Pembeli Unit Pembelian Muka Pembayaran
Candra 25 Rp 1,875,000 Rp 281,250 Rp 1,593,750
Suranto 22 Rp 1,650,000 Rp 247,500 Rp 1,402,500
Bambang 18 Rp 1,350,000 Rp 202,500 Rp 1,147,500
Handono 15 Rp 1,125,000 Rp 168,750 Rp 956,250
Ratna 23 Rp 1,725,000 Rp 258,750 Rp 1,466,250
Tantri 10 Rp 750,000 Rp 112,500 Rp 637,500

Keterangan :
Nlai Pembelian = Jumlah Unit * Harga Barang
Uang Muka = Pembeliaan * Persen Uang Muka
Sisa pembayaran = Nilai Pembelian - Uang Muka
 DAFTAR HASIL SEWA KENDARAAN
CV MARIETA MOTOR

Jenis Kendaraan: MPV

Tarif Sewa PerHari : Rp 750,000

Nama Tanggal Lama tanggal Biaya

No
Penyewa pinjam Sewa kembali sewa
1 Drs. Paijo 2-Sep-20 5 Hari 7-Sep-20 Rp 3,750,000
2 Dra Rahayu 5-Sep-20 10 Hari 15-Sep-20 Rp 7,500,000
3 Wahju SIP., MM 5-Sep-20 6 Hari 11-Sep-20 Rp 4,500,000
4 CV Permadani 8-Sep-20 16 Hari 24-Sep-20 Rp 12,000,000
5 PT. Isabela 8-Sep-20 12 Hari 20-Sep-20 Rp 9,000,000
6 PT. Bonafide 12-Sep-20 8 Hari 20-Sep-20 Rp 6,000,000
7 UD. Sregep 15-Sep-20 15 Hari 30-Sep-20 Rp 11,250,000
8 PT Yoan Putri 18-Sep-20 2 Hari 20-Sep-20 Rp 1,500,000

KETERANGAN:
TANGGAL KEMBALI = TANGGAL PINJAMAN + LAMA SEWA
BIAYA SEWA = LAMA SEWA * TARIF SEWA PERHARI
Daftar Harga Bensin
Harga 1 Liter : Rp 14,000
Jumlah
harga jumlah liter harga
Liter
1 Rp 14,000 21 liter Rp 294,000
2 Rp 28,000 22 liter Rp 308,000
3 Rp 42,000 23 liter Rp 322,000
4 Rp 56,000 24 liter Rp 336,000
5 Rp 70,000 25 liter Rp 350,000
6 Rp 84,000 26 liter Rp 364,000
7 Rp 98,000 27 liter Rp 378,000
8 Rp 112,000 28 liter Rp 392,000
9 Rp 126,000 29 liter Rp 406,000
10 Rp 140,000 30 liter Rp 420,000
11 Rp 154,000 31 liter Rp 434,000
12 Rp 168,000 32 liter Rp 448,000
13 Rp 182,000 33 liter Rp 462,000
14 Rp 196,000 34 liter Rp 476,000
15 Rp 210,000 35 liter Rp 490,000
16 Rp 224,000 36 liter Rp 504,000
17 Rp 238,000 37 liter Rp 518,000
18 Rp 252,000 38 liter Rp 532,000
19 Rp 266,000 39 liter Rp 546,000
20 Rp 280,000 40 liter Rp 560,000
X 1 2 3 4 5 6 7 8 9
1 1 2 3 4 5 6 7 8 9
2 2 4 6 8 10 12 14 16 18
3 3 6 9 12 15 18 21 24 27
4 4 8 12 16 20 24 28 32 36
5 5 10 15 20 25 30 35 40 45
6 6 12 18 24 30 36 42 48 54
7 7 14 21 28 35 42 49 56 63
8 8 16 24 32 40 48 56 64 72
9 9 18 27 36 45 54 63 72 81
10 10 20 30 40 50 60 70 80 90
 10
10
20
30
40
50
60
70
80
90
100
DAFTAR ANGSURAN (PER-BULAN)

Kredit Pemilikan Rumah

Pokok pinjaman Jangka Waktu (Tahun)

Pinjaman 1 2 3 4 5
Bunga/Tahun (flat)
17.00% 17.50% 18.00% 18.50% 19.00%

100,000,000 9,750,000 5,625,000 4,277,778 3,625,000 3,250,000

110,000,000 10,725,000 6,187,500 4,705,556 3,987,500 3,575,000
120,000,000 11,700,000 6,750,000 5,133,333 4,350,000 3,900,000
130,000,000 12,675,000 7,312,500 5,561,111 4,712,500 4,225,000
140,000,000 13,650,000 7,875,000 5,988,889 5,075,000 4,550,000
150,000,000 14,625,000 8,437,500 6,416,667 5,437,500 4,875,000
160,000,000 15,600,000 9,000,000 6,844,444 5,800,000 5,200,000
170,000,000 16,575,000 9,562,500 7,272,222 6,162,500 5,525,000
180,000,000 17,550,000 10,125,000 7,700,000 6,525,000 5,850,000
190,000,000 18,525,000 10,687,500 8,127,778 6,887,500 6,175,000
200,000,000 19,500,000 11,250,000 8,555,556 7,250,000 6,500,000

keterangan:
besarnya pembayaran angsuran denan bunga flat diperoleh dari rumus berikut:
( POKOK PINJAMAN + POKOK PINJAMAN* BUNGA * JANGKA WAKTU)
JANGKA WAKTU
6

19.50%

3,013,889
3,315,278
3,616,667
3,918,056
4,219,444
4,520,833
4,822,222
5,123,611
5,425,000
5,726,389
6,027,778

12