Waktu penjualan Jumlah Unit Harga Jual Total Penjualan Penjualan Kredit 70%

November 500 4,000 2,000,000 1,400,000

December 550 4,000 2,200,000 1,540,000
January 500 5,000 2,500,000 1,750,000
February 625 5,000 3,125,000 2,187,500
March 750 5,000 3,750,000 2,625,000
April 800 5,500 4,400,000 3,080,000
May 700 5,500 3,850,000 2,695,000
June 750 5,500 4,125,000 2,887,500
5175 25,950,000 18,165,000

Skedul Pengumpulan Piutang (Jan-June 2018)

Waktu penjualan Piutang Neto Jan Feb Mar Apr

November 1,372,000 274,400
December 1,509,000 452,700 90,540
January 1,715,000 831,775 514,500 343,000
February 2,143,750 1,039,719 643,125 428,750
March 2,572,500 1,286,250 771,750
April 3,018,400 1,463,924
May 2,641,100
June 2,829,770
17,801,520 1,558,875 1,644,759 2,272,375 2,664,424
May June

514,500
905,520 603,680
1,280,934 792,330
1,372,438.45
2,700,954 2,768,448