Scribd Logo
Upload

Welcome to Scribd!

  • Angsuran Bank

    Uploaded by

    Kvtt Dioo
    4 views3 pages
    Coba

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Coba

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views3 pages

    Angsuran Bank

    Uploaded by

    Kvtt Dioo
    Coba

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Besar Pinjaman = 100,000,000.

    00 Rp
    Bunga Per Bulan = 1.00%
    Lama Angsuran = 48.00 Bulan
    Bunga Per Bulan (Rp) = 1,000,000.00 Rp
    Angsuran Per Bulan = 2,083,333.33 Rp +
    Total Pembayaran Per Bulan = 3,083,333.33 Rp
    Total Pembayaran Keseluruhan = 148,000,000.00 Rp
    Bunga Keseluruhan = 48,000,000.00 Rp
    Target Bantal Donat Per
    Bulan
    Jumlah
    Barang
    Satuan @ Total Per Tahun Per Bulan
    6.00 /hari Modal Dasar 100.00 Bh 35,000.00 Rp 3,500,000.00 Rp 18,000,000.00 Rp 1,500,000.00 Rp
    22,000.00 /kg Ongkos Kirim 0.5 Kg 11,000.00 Rp 550,000.00 Rp 750,000.00 Rp
    46,000.00 4,050,000.00 Rp 1,250,000.00 Rp
    3,500,000.00 Rp
    Naik 8.70%
    Harga Penjualan 100 Bh 50,000.00 Rp 5,000,000.00 Rp 47,000,000.00 Rp
    4,000.00 950,000.00 Rp 44,819,500.00 Rp
    2,180,500.00 Rp
    Target Bed Cover Per
    Bulan
    Jumlah
    Barang
    Satuan @ Total
    6.00 /hari Modal Dasar 100.00 Set 370,000.00 Rp 37,000,000.00 Rp TOTAL MODAL BANTAL DONAT + BEDCOVER + SEWA TEMPAT
    22,000.00 /kg Ongkos Kirim 0.35 Kg 7,700.00 Rp 269,500.00 Rp 59,319,500.00 Rp
    377,700.00 37,269,500.00 Rp
    Naik 11.20%
    Harga Penjualan 100 Set 420,000.00 Rp 42,000,000.00 Rp
    42,300.00 4,730,500.00 Keuntungan
    Modal
    Keuntungan
    Modal
    Hitungan Total
    Sewa Toko + Etalase
    Listrik + Air
    Gaji Karyawati
    Total Biaya Terduga
    Tara
    Netto
    Brutto
    Target Beras
    Per Bulan
    Jumlah
    Barang
    Satuan @ Total Per Tahun Per Bulan
    Modal Dasar 150.00 Karung 207,865.17 Rp 31,179,775.28 Rp 18,000,000.00 Rp 1,500,000.00 Rp
    Ongkos Kirim 6,666.67 Rp 1,000,000.00 Rp 750,000.00 Rp
    214,531.84 32,179,775.28 Rp 1,250,000.00 Rp
    Naik 17.70% 37,968.16 Rp 3,500,000.00 Rp
    Harga Penjualan 150.00 Karung 252,500.00 Rp 37,875,000.00 Rp
    37,968.16 5,695,224.72 Rp 37,875,000.00 Rp
    35,679,775.28 Rp
    2,195,224.72 Rp
    Target Beras
    Per Bulan
    Jumlah
    Barang
    Satuan @ Total Per Tahun Per Bulan
    Modal Dasar 3,750.00 Kg 8,314.61 Rp 31,179,775.28 Rp 18,000,000.00 Rp 1,500,000.00 Rp
    Ongkos Kirim 266.67 Rp 1,000,000.00 Rp 750,000.00 Rp
    8,581.27 32,179,775.28 Rp 1,250,000.00 Rp
    Naik 22.36% 1,918.73 Rp 3,500,000.00 Rp
    Harga Penjualan 3,750.00 Kg 10,500.00 Rp 39,375,000.00 Rp
    1,918.73 7,195,224.72 Rp 39,375,000.00 Rp
    35,679,775.28 Rp
    3,695,224.72 Rp
    Hitungan Total
    Sewa Toko
    Listrik + Air
    Total Modal Gaji Karyawati
    Tara
    Netto
    Total Keuntungan
    Total Keuntungan
    Hitungan Total
    Sewa Toko
    Listrik + Air
    Total Modal Gaji Karyawati
    Total Biaya Terduga
    Brutto
    Total Biaya Terduga
    Brutto
    Tara
    Netto

    You might also like