Академический Документы
Профессиональный Документы
Культура Документы
SOAL 1
SOAL 11
SOAL21
SOAL 31
SOAL 41
SOAL 2
SOAL 12
SOAL 22
SOAL 32
SOAL 42
SOAL 3
SOAL 13
SOAL 23
SOAL 33
SOAL 43
SOAL 4
SOAL 14
SOAL 24
SOAL 34
SOAL 44
SOAL 5
SOAL 15
SOAL 25
SOAL 35
SOAL 45
SOAL 6
SOAL 16
SOAL 26
SOAL 36
SOAL 46
SOAL 7
SOAL 17
SOAL 27
SOAL 37
SOAL 47
SOAL 8
SOAL 18
SOAL 28
SOAL 38
SOAL 48
SOAL 9
SOAL 19
SOAL 29
SOAL 39
SOAL 49
SOAL10
SOAL20
SOAL30
SOAL40
SOAL50
SOAL 41
SOAL 42
SOAL 43
SOAL 44
SOAL 45
SOAL 46
SOAL 47
SOAL 48
SOAL 49
SOAL50
MENU
Alamat
Kota
Tipe PS
Tgl Sewa
Tgl Kembali
001 Smile
Jl. Otista 12
Jakarta Timur
3-Jun-04
18-Jun-04
002 Cindy
Jl. Jatinegara 1
Jakarta Timur
23-Jun-04
17-Jul-04
003 Pasha
Jl. Prapatan 34
Jakarta Pusat
16-Jul-04
16-Jul-04
004 Nana
Jl. Merdeka 2
Jakarta Barat
2-Jun-04
11-Jun-04
005 Very
Jl. Sabang 12
Jakarta Barat
7-Jun-04
26-Jun-04
006 Haikal
Jakarta Barat
21-Jun-04
1-Jul-04
007 Jovita
Jl. Karawang 2
Jakarta Barat
5-Jul-04
11-Jul-04
008 Dicky
Jl. Beringin 43
Jakarta Barat
7-Aug-04
23-Aug-04
009 Rini
Jl. Surabaya 54
Jakarta Timur
12-Aug-04
12-Aug-04
Lama Sewa
Jml Biaya
Denda
15 hari Rp
50,000
Rp 750,000
Rp
24 hari Rp
15,000
Rp 360,000
Rp 202,500
Rp 562,500
1 hari Rp
15,000
Rp
15,000
Rp
Rp
9 hari Rp
50,000
Rp 450,000
Rp
Rp 450,000
19 hari Rp
25,000
Rp 475,000
Rp 150,000
Rp 625,000
10 hari Rp
25,000
Rp 250,000
Rp
Rp 250,000
6 hari Rp
15,000
Rp
90,000
Rp
Rp
16 hari Rp
25,000
Rp 400,000
Rp
37,500
1 hari Rp
50,000
Rp
Rp
50,000
Tot Biaya
Rp 750,000
15,000
90,000
Rp 437,500
Rp
50,000
MENU
ALAMAT
KOTA
TYPE
HARGA RUMAH
Endiartono
Jakarta
Melati
200,000,000
Hendrawan Ali
Surabaya Melati
200,000,000
Randy Suwandi
Bandung
Melati
200,000,000
Adhitya Samudra
Jl Rs Fatmawati No 6 K
Jakarta
Melati
200,000,000
Agung Mulyono
Jakarta
Mawar
250,000,000
Andy Setiawan
Surabaya Mawar
250,000,000
Sarah Noordeviana
Jl Raya Hankam No 85
Surabaya Mawar
250,000,000
Ayu Anandhika
Jakarta
Mawar
250,000,000
Ernawati
Bandung
Matahari
300,000,000
10 Rudolf Sakilangit
Surabaya Matahari
300,000,000
11 Herry Endarto
Surabaya Matahari
300,000,000
12 Rianto Suherman
Semarang Matahari
300,000,000
13 Debby Andalusia
Bandung
300,000,000
Matahari
UANG
UANG MUKA
MUKA (%)
(RP)
TOTAL
PINJAMAN
BUNGA PER
TAHUN
JANGKA
WAKTU
ANGSURAN
PER BULAN
60%
120,000,000
80,000,000
18%
20 tahun
1,234,649
25%
50,000,000
150,000,000
18%
15 tahun
2,415,632
20%
40,000,000
160,000,000
18%
14 tahun
2,614,321
25%
50,000,000
150,000,000
18%
12 tahun
2,548,679
50%
125,000,000
125,000,000
18%
19 tahun
1,940,098
30%
75,000,000
175,000,000
18%
16 tahun
2,784,697
40%
100,000,000
150,000,000
18%
11 tahun
2,616,627
30%
75,000,000
175,000,000
18%
10 tahun
3,153,241
30%
90,000,000
210,000,000
18%
22 tahun
3,213,079
25%
75,000,000
225,000,000
18%
21 tahun
3,456,123
45%
135,000,000
165,000,000
18%
18 tahun
2,578,441
30%
90,000,000
210,000,000
18%
17 tahun
3,308,703
15%
45,000,000
255,000,000
18%
13 tahun
4,240,652
TOTAL YANG
DIBAYAR
296,315,812
434,813,681
439,205,846
367,009,817
442,342,287
534,661,905
345,394,738
378,388,918
848,252,913
870,943,118
556,943,222
674,975,414
661,541,740
MENU
Nama Lengkap
No. Induk
Pengenalan
Komputer
Bahasa
Pemrograman
Program
Aplikasi
Rata2
Nilai
Risdianto
2004001
90
70
70
76.67
Emi Marliatun
2004002
80
90
90
86.67
Effi
2004003
70
85
90
81.67
Ani Sophia
2004004
80
90
80
83.33
Heni Purwati
2004005
85
60
80
75.00
Irfan
2004006
85
75
85
81.67
Etika
2004007
87
70
70
75.67
Nana
2004008
90
80
65
78.33
Iyop
2004009
95
78
90
87.67
10
Ade
2004010
97
95
50
80.67
Keterangan
Cukup Memuaskan
Memuaskan
Memuaskan
Memuaskan
Cukup Memuaskan
Memuaskan
Cukup Memuaskan
Cukup Memuaskan
Memuaskan
Memuaskan
MENU
Penyewa
Alamat
Kota
Jns Mobil
Tgl Sewa
Tgl Kembali
001
Adit
Jl. Cisarua 17
Jakarta Selatan
Kijang
01-Jun-04
08-Jul-04
002
Romy
Jl. Ireda 21
Jakarta Pusat
Soluna
03-Jun-04
07-Jul-04
003
Very
Jl. Kwitang 11
Jakarta Pusat
Opel
06-Jul-04
16-Jul-04
004
Haikal
Jl. Matraman 15
Jakarta Pusat
Soluna
01-Jun-04
11-Jul-04
005
Micky
Jl. Salemba 7
Jakarta Pusat
Kijang
06-Jul-04
26-Jul-04
006
Mawar
Jl. Lautze 20
Jakarta Selatan
Kijang
01-Jul-04
21-Jul-04
007
Hera
Kijang
03-Jun-04
13-Jun-04
008
Nia
Jl. Solo 7
Jakarta Pusat
Soluna
02-Aug-04
03-Aug-04
009
Tia
Jl. Palimanan 3
Jakarta Barat
Opel
02-Aug-04
12-Aug-04
Lama Sewa
Total Biaya
37 hari Rp
100,000
Rp
3,700,000
34 hari Rp
75,000
Rp
2,550,000
10 hari Rp
50,000
Rp
500,000
40 hari Rp
75,000
Rp
3,000,000
20 hari Rp
100,000
Rp
2,000,000
20 hari Rp
100,000
Rp
2,000,000
10 hari Rp
100,000
Rp
1,000,000
1 hari Rp
75,000
Rp
75,000
10 hari Rp
50,000
Rp
500,000
MENU
Periode
Surabaya
12
3 Tahun
Surabaya
14
1 Tahun
Ratu
Surabaya
11
4 Tahun
004
Suharlan
Semarang
11
4 Tahun
005
Soeharto
Jakarta
11
5 Tahun
006
Arifin
Jakarta
11
6 Tahun
007
Ely
Jakarta
12
3 Tahun
008
Ariestiani
Bandung
13
2 Tahun
009
Rudi
Bandung
11
7 Tahun
No
Nama
Alamat
Kota
001
Hartono
Jl Rs Fatmawati No 6 K
002
Irene
003
Tabungan yang
diharapkan
100,000,000
71,178,025
200,000,000
175,438,596
250,000,000
164,682,744
100,000,000
65,873,097
400,000,000
237,380,531
500,000,000
267,320,418
1,000,000,000
711,780,248
300,000,000
234,944,005
50,000,000
24,082,921
MENU
KODE
NAMA BARANG
HARGA SAT
1 Adhit
1,350,000
9,450,000
270,000
2 Adi
1,200,000
9,600,000
300,000
3 Ayu
1,200,000
7,200,000
180,000
4 Chichi
TSA-1400-0
1,400,000
12
16,800,000
5 Kemal
1,000,000
21
21,000,000
100,000
1,100,000
15
16,500,000
220,000
7 Rantih
1,275,000
15
19,125,000
63,750
8 Sarah
2,700,000
18
48,600,000
405,000
9 Tony
1,250,000
12
15,000,000
125,000
1,150,000
22
25,300,000
172,500
HRG BERSIH
9,180,000
9,300,000
7,020,000
16,800,000
20,900,000
16,280,000
19,061,250
48,195,000
14,875,000
25,127,500
MENU
Customer
Kode
Merek
Tipe
Endiartono
YJU23
Yamaha
Jupiter
1,750,000
Hendrawan Ali
YNO35
Yamaha
Nouvo
1,500,000
Randy Suwandi
HKR29
Honda
Kharisma
1,750,000
Adhitya Samudra
HSX35
Honda
Supra X
2,500,000
Agung Mulyono
YRK35
Yamaha
RX King
2,500,000
Andy Setiawan
YVR23
Yamaha
Vega R
1,250,000
Sarah Noordeviana
HSF29
Honda
Supra Fit
2,500,000
Ayu Anandhika
HTG35
Honda
Tiger
2,500,000
Ernawati
HTG23
Honda
Tiger
2,500,000
10
Rudolf Sakilangit
YMI29
Yamaha
Mio
1,500,000
11
Herry Endarto
HKR23
Honda
Kharisma
1,750,000
12
Rianto Suherman
YJU35
Yamaha
Jupiter
1,750,000
13
Debby Andalusia
HSX23
Honda
Supra X
2,500,000
TIPE
Jupiter
Mio
Nouvo
RX King
Vega R
Kharisma
Supra Fit
Supra X
Tiger
DP
1,750,000
1,500,000
1,500,000
2,500,000
1,250,000
1,200,000
1,750,000
2,000,000
3,000,000
KODE
JU
MI
NO
RK
VR
KR
SF
SX
TG
ANGSURAN
608,000
504,000
634,000
711,000
481,000
652,000
566,000
531,000
915,000
DP
Angsuran
608,000
634,000
608,000
711,000
711,000
481,000
711,000
711,000
711,000
504,000
608,000
608,000
711,000
MENU
NAMA
NIP
STATUS
JML.ANAK
GRADE
GJ. POKOK
Endiartono
10110
Kawin
5,000,000
Hendrawan Ali
10111
Tidak Kwn
2,000,000
Randy Suwandi
10112
Kawin
2,500,000
Adhitya Samudra
10113
Kawin
3,500,000
Agung Mulyono
10114
Kawin
2,500,000
Andy Setiawan
10115
Tidak Kwn
2,000,000
Sarah Noordeviana
10116
Tidak Kwn
2,000,000
Ayu Anandhika
10117
Kawin
2,000,000
Ernawati
10118
Tidak Kwn
2,500,000
10 Rudolf Sakilangit
10119
Tidak Kwn
2,000,000
11 Herry Endarto
10120
Tidak Kwn
2,500,000
12 Rianto Suherman
10121
Kawin
2,000,000
13 Debby Andalusia
10122
Tidak Kwn
3,500,000
GRADE
GJ. POKOK
1
2
3
4
5
5,000,000
3,500,000
2,500,000
2,000,000
1,000,000
ISTR/SUAMI
1,500,000
1,050,000
750,000
600,000
300,000
ANAK
500,000
350,000
250,000
200,000
100,000
TUNJANGAN
JABATAN
1,000,000
700,000
500,000
400,000
200,000
TUNJANGAN
ISTRI/SUAMI
1,500,000
-
ANAK
JABATAN
500,000
1,000,000
250,000
250,000
JUMLAH
TUNJANGAN
GJ. KOTOR
3,500,000
8,500,000
400,000
100,000
100,000
600,000
2,600,000
750,000
750,000
500,000
125,000
125,000
2,250,000
4,750,000
1,050,000
700,000
700,000
175,000
175,000
2,800,000
6,300,000
750,000
500,000
125,000
125,000
1,500,000
4,000,000
400,000
100,000
100,000
600,000
2,600,000
400,000
100,000
100,000
600,000
2,600,000
600,000
400,000
100,000
100,000
1,800,000
3,800,000
500,000
125,000
125,000
750,000
3,250,000
400,000
100,000
100,000
600,000
2,600,000
500,000
125,000
125,000
750,000
3,250,000
600,000
400,000
100,000
100,000
1,800,000
3,800,000
700,000
175,000
175,000
1,050,000
4,550,000
600,000
600,000
-
TUNJANGAN
TRANSPORT UANG MKN
250,000
150,000
175,000
105,000
125,000
75,000
100,000
60,000
50,000
30,000
TASPEN
ASURANSI
PAJAK
5%
2%
15%
GAJI BERSIH
250,000
100,000
1,275,000
6,875,000
100,000
40,000
390,000
2,070,000
125,000
50,000
712,500
3,862,500
175,000
70,000
945,000
5,110,000
125,000
50,000
600,000
3,225,000
100,000
40,000
390,000
2,070,000
100,000
40,000
390,000
2,070,000
100,000
40,000
570,000
3,090,000
125,000
50,000
487,500
2,587,500
100,000
40,000
390,000
2,070,000
125,000
50,000
487,500
2,587,500
100,000
40,000
570,000
3,090,000
175,000
70,000
682,500
3,622,500
MENU
TGL LAHIR
UMUR
Ani Sofia
20-Jan-80
24 Tahun
D3
3.40 Administrasi
Risdianto
11-Nov-72
32 Tahun
S1
3.00 Marketing
Evelina
25-Feb-78
26 Tahun
D3
2.80 Marketing
Ratih
23-Jan-80
24 Tahun
S1
3.50 Marketing
Sari
12-Dec-71
33 Tahun
D3
2.40 Marketing
Dewi
25-Jan-84
20 Tahun
D3
2.90 Administrasi
Ursula
26-Nov-72
32 Tahun
D3
3.60 Administrasi
Irene
27-Dec-68
36 Tahun
S1
3.70 EDP
Taufan
28-Jan-70
34 Tahun
S1
3.80 EDP
KETERANGAN
Tes Wawancara
Tes Wawancara
Tes Wawancara
Tes Wawancara
MENU
CHECK IN
CHECK
OUT
TIPE KAMAR
HARGA
KAMAR
LAMA
JML. BIAYA
MENGINAP
Ani Sofia
17-Sep-04 19-Sep-04
Standart
200,000
2 Hari
400,000
Dewi
29-Sep-04
2-Oct-04
Deluxe
250,000
3 Hari
750,000
Evelina
19-Sep-04 30-Sep-04
Deluxe
250,000
11 Hari
2,750,000
Irene
30-Sep-04 19-Oct-04
Standart
200,000
19 Hari
3,800,000
Ratih
25-Sep-04 29-Sep-04
Standart
200,000
4 Hari
800,000
Risdianto
19-Sep-04 19-Sep-04
Superior
225,000
1 Hari
225,000
Sari
29-Sep-04 19-Oct-04
Standart
200,000
20 Hari
4,000,000
Taufan
30-Sep-04
5-Oct-04
Superior
225,000
5 Hari
1,125,000
Ursula
30-Sep-04
3-Oct-04
Deluxe
250,000
3 Hari
750,000
TIPE KAMAR
Deluxe
HARGA
KAMAR
250,000
Standart
200,000
Superior
225,000
DISCOUNT
PAJAK
TOTAL BIAYA
60,000
460,000
112,500
862,500
275,000
412,500
2,887,500
380,000
570,000
3,990,000
120,000
920,000
33,750
258,750
600,000
4,200,000
168,750
1,293,750
112,500
862,500
400,000
MENU
NAMA
2 spasi= 500
Grafik = 2500
Jumlah Biaya
1 spasi
Chichi
100
20
20
10
100,000
Ayu
112
45
12
112,000
Adhit
120
30
11
15
120,000
Sarah
89
25
12
89,000
Findi
67
20
12
17
67,000
Aris
80
15
15
25
80,000
Hanan
110
45
18
21
110,000
Mawar
210
20
20
210,000
Ilyas
220
12
25
13
220,000
Jumlah Biaya
1 1/2 spasi
2 spasi
Grafik
Jumlah Biaya
Jumlah
Duplikasi
16,000
10,000
25,000
151,000
50,000
805,000
36,000
3,500
30,000
181,500
40,000
766,000
24,000
5,500
37,500
187,000
60,000
1,182,000
20,000
4,000
30,000
143,000
50,000
765,000
16,000
6,000
42,500
131,500
40,000
566,000
12,000
7,500
62,500
162,000
40,000
688,000
36,000
9,000
52,500
207,500
50,000
1,087,500
4,000
10,000
50,000
274,000
50,000
1,420,000
9,600
12,500
32,500
274,600
40,000
1,138,400
MENU
JENIS
JUMLAH
KOMPUTER
UNIT
TGL
SEWA
P4
P3
27 29-Sep-04
CV. Plumbon
TGL
KEMBALI
BY SEWA
PER HARI
2 Hari
20,000
2-Oct-04
3 Hari
15,000
P3
40 19-Sep-04 30-Sep-04
11 Hari
15,000
CV. Merdeka
P4
8 30-Sep-04 19-Oct-04
19 Hari
20,000
PT. Delima
P2
21 25-Sep-04 29-Sep-04
4 Hari
7,500
PT. Starco
P2
8 19-Sep-04 19-Sep-04
1 Hari
7,500
P3
9 29-Sep-04 19-Oct-04
20 Hari
15,000
UD. Berkah
P2
35 30-Sep-04
5-Oct-04
5 Hari
7,500
PT. Rajawali
P2
15 30-Sep-04
3-Oct-04
3 Hari
7,500
P2
HARGA
SEWA
7,500
P3
15,000
P4
20,000
TIPE KAMAR
8 17-Sep-04 19-Sep-04
LAMA
SEWA
BIAYA
SEWA
320,000
320,000
1,215,000
243,000
972,000
6,600,000
1,320,000
5,280,000
3,040,000
630,000
126,000
3,040,000
504,000
60,000
60,000
2,700,000
2,700,000
1,312,500
337,500
262,500
-
1,050,000
337,500
MENU
Nama
Nip
Tgl. Masuk
Jml.
Gol Status
Kerja
Anak
Kode
Jab.
Endiartono
10110
1-Jun-80
4 DIR
Hendrawan Ali
10112
12-Nov-83
3 STA
Randy Suwandi
10114
3-Jan-86
STA
Adhitya Samudra
10116
4-Jul-03
SUP
Agung Mulyono
10118
5-Dec-88
STA
Andy Setiawan
10120
6-Jan-81
SUP
Sarah Noordeviana
10122
7-Jan-04
Ayu Anandhika
10124
28-Dec-94
MAN
Ernawati
10126
8-Feb-94
STA
10
Rudolf Sakilangit
10128
18-Jan-97
2 MAN
11
Herry Endarto
10130
8-Nov-94
1 STA
12
Rianto Suherman
10132
8-Oct-95
STA
13
Debby Andalusia
10134
18-Jan-90
STA
KODE
DIR
MAN
STA
SUP
JABATAN
Direktur
Manager
Staff
Supervisor
TUN.JAB
40%
25%
0%
20%
7 STA
GOL
1
2
3
4
Jabatan
Tunjangan
Jabatan
Keluarga
Direktur
24 tahun
5,000,000
Staff
21 tahun
2,000,000
Staff
18 tahun
2,000,000
0 tahun
3,000,000
Staff
16 tahun
2,000,000
Supervisor
23 tahun
3,000,000
0 tahun
2,000,000
Manager
10 tahun
5,000,000
Staff
10 tahun
2,000,000
7 tahun
3,000,000
Staff
10 tahun
1,000,000
Staff
9 tahun
1,000,000
Staff
14 tahun
1,000,000
Supervisor
Staff
Manager
GAJI POKOK
5,000,000
3,000,000
2,000,000
1,000,000
2,000,000
Anak
Total
Tunjangan
600,000
600,000
1,250,000
750,000
1,500,000
1,500,000
5,000,000
600,000
600,000
1,200,000
900,000
600,000
600,000
1,500,000
600,000
1,200,000
1,250,000
-
900,000
600,000
2,250,000
300,000
100,000
400,000
Gaji Kotor
Pajak
Taspen
Asuransi
Gaji Bersih
THR
10,000,000
1,500,000
250,000
150,000
8,100,000
30,000,000
3,200,000
480,000
100,000
60,000
2,560,000
9,600,000
2,000,000
300,000
100,000
60,000
1,540,000
6,000,000
4,500,000
675,000
150,000
90,000
3,585,000
375,000
2,000,000
300,000
100,000
60,000
1,540,000
6,000,000
3,600,000
540,000
150,000
90,000
2,820,000
10,800,000
3,200,000
480,000
100,000
60,000
2,560,000
266,667
6,250,000
937,500
250,000
150,000
4,912,500
18,750,000
2,000,000
300,000
100,000
60,000
1,540,000
6,000,000
5,250,000
787,500
150,000
90,000
4,222,500
15,750,000
1,400,000
210,000
50,000
30,000
1,110,000
4,200,000
1,000,000
150,000
50,000
30,000
770,000
3,000,000
1,000,000
150,000
50,000
30,000
770,000
3,000,000
MENU
Nama
Nip
Gol
Lama Kerja
Endiartono
10110
1-Jun-80
24 tahun
Hendrawan Ali
10112
12-Nov-83
21 tahun
Randy Suwandi
10114
3-Jan-86
18 tahun
Adhitya Samudra
10116
4-Jul-03
0 tahun
Agung Mulyono
10118
5-Dec-88
16 tahun
Andy Setiawan
10120
6-Jan-81
23 tahun
Sarah Noordeviana
10122
7-Jan-04
0 tahun
Ayu Anandhika
10124
28-Dec-94
10 tahun
Ernawati
10126
8-Feb-94
10 tahun
10
Rudolf Sakilangit
10128
18-Jan-97
7 tahun
11
Herry Endarto
10130
8-Nov-94
10 tahun
12
Rianto Suherman
10132
8-Oct-95
9 tahun
13
Debby Andalusia
10134
18-Jan-90
14 tahun
GAJI POKOK
5,000,000
3,000,000
2,000,000
1,000,000
>= 15 tahun
>= 10 tahun
>= 5 tahun
< 5 tahun
15 x
12 x
10 x
8x
12 x
10 x
8x
6x
10 x
8x
6x
4x
8x
6x
4x
3x
Gaji Pokok
Pesangon
Uang Jasa
Pesangon +
Uang Jasa
5,000,000
75,000,000
25,000,000
100,000,000
2,000,000
20,000,000
6,000,000
26,000,000
2,000,000
20,000,000
6,000,000
26,000,000
3,000,000
30,000,000
2,000,000
20,000,000
6,000,000
26,000,000
3,000,000
36,000,000
12,000,000
48,000,000
2,000,000
16,000,000
16,000,000
5,000,000
60,000,000
60,000,000
2,000,000
16,000,000
16,000,000
3,000,000
36,000,000
36,000,000
1,000,000
6,000,000
6,000,000
1,000,000
8,000,000
8,000,000
1,000,000
6,000,000
6,000,000
Uang Jasa
(masa kerja
>=15 tahun)
5x
4x
3x
2x
30,000,000
MENU
Nama
Nip
Gol
Zulham
10110
1-Jun-80
Iswadi
10112
12-Nov-83
Ronald
10114
3-Jan-86
Herry Kiswanto
10116
4-Jul-03
Daniel
10118
5-Dec-88
Roberto
10120
6-Jan-81
David
10122
7-Jan-04
Zinedine
10124
28-Dec-94
Pavel Nedved
10126
8-Feb-94
10
Ronney
10128
18-Jan-97
11
Michael
10130
8-Nov-94
12
Romario
10132
8-Oct-95
13
Ruddy
10134
18-Jan-90
Upah
Lembur/Jam
Uang Makan
(Lembur > 30 jam)
GOL
GAJI POKOK
7,000,000
4,500,000
25,000
75,000
100,000
2,500,000
20,000
50,000
75,000
1,500,000
15,000
40,000
50,000
Gaji Pokok
Jml. Jam
Lembur
7,000,000
2,500,000
Upah Lembur
50
-
Uang Makan
Gaji Kotor
Pajak
Gaji Bersih
7,000,000
1,050,000
5,950,000
60,000
2,560,000
384,000
2,176,000
2,500,000
45
60,000
75,000
2,635,000
395,250
2,239,750
4,500,000
30
50,000
4,550,000
682,500
3,867,500
2,500,000
15
60,000
2,560,000
384,000
2,176,000
4,500,000
12
50,000
4,550,000
682,500
3,867,500
2,500,000
24
60,000
2,560,000
384,000
2,176,000
7,000,000
7,000,000
1,050,000
5,950,000
2,500,000
47
60,000
75,000
2,635,000
395,250
2,239,750
4,500,000
65
1,875,000
100,000
6,475,000
971,250
5,503,750
1,500,000
55
60,000
50,000
1,610,000
241,500
1,368,500
60,000
1,560,000
234,000
1,326,000
60,000
1,560,000
234,000
1,326,000
1,500,000
1,500,000
MENU
Nama
KODE
Daniel
LAL350-A
Ligna
ALMARI
David
GRB250-B
Garuda
RAK BUKU
Herry Kiswanto
OMB475-A
Olympic
MEJA BELAJAR
Iswadi
LMK760-C
Ligna
MEJA KERJA
Michael
GRB250-B
Garuda
RAK BUKU
Pavel Nedved
LMB475-C
Ligna
MEJA BELAJAR
Roberto
LMB475-A
Ligna
MEJA BELAJAR
Romario
OMK760-D
Olympic
MEJA KERJA
Ronald
LRB250-B
Ligna
RAK BUKU
10
Ronney
ORB250-B
Olympic
RAK BUKU
11
Ruddy
LMB475-C
Ligna
MEJA BELAJAR
12
Zinedine
GMB475-A
Garuda
MEJA BELAJAR
JENIS BARANG
ALMARI
MEJA BELAJAR
MEJA KERJA
RAK BUKU
DISKON
30%
25%
20%
10%
MEREK
JNS BARANG
HARGA
JML. BARANG
JML. HARGA
DISKON
HRG. DIBAYAR
350,000
15
5,250,000
1,575,000
3,675,000
250,000
24
6,000,000
1,500,000
4,500,000
475,000
30
14,250,000
4,275,000
9,975,000
760,000
4,560,000
912,000
3,648,000
250,000
55
13,750,000
3,437,500
10,312,500
475,000
47
22,325,000
4,465,000
17,860,000
475,000
12
5,700,000
1,710,000
3,990,000
760,000
6,080,000
608,000
5,472,000
250,000
45
11,250,000
2,812,500
8,437,500
250,000
65
16,250,000
4,062,500
12,187,500
475,000
1,425,000
285,000
1,140,000
475,000
3,800,000
1,140,000
2,660,000
MENU
Nama
Mid
Final
Nip
Mid
Final
Paper
30%
50%
Nia Devianti
2004001
50
70
45
15.00
35.00
Effendi
2004002
80
90
89
24.00
45.00
Micky
2004003
70
45
78
21.00
22.50
Rocky
2004004
90
78
75
27.00
39.00
Raisa
2004005
89
75
70
26.70
37.50
Nency
2004006
78
70
89
23.40
35.00
Rosita
2004007
75
50
50
22.50
25.00
Donald
2004008
99
97
99
29.70
48.50
Reza
2004009
90
89
89
27.00
44.50
10
Ronney
2004010
60
55
50
18.00
27.50
11
Ruddy
2004011
96
98
97
28.80
49.00
12
Ari Aryanti
2004012
85
70
70
25.50
35.00
Paper
Total Nilai Nilai Huruf
Keterangan
20%
9.00
59.00
TIDAK LULUS
17.80
86.80
LULUS
15.60
59.10
TIDAK LULUS
15.00
81.00
LULUS
14.00
78.20
LULUS
17.80
76.20
LULUS
10.00
57.50
TIDAK LULUS
19.80
98.00
LULUS
17.80
89.30
LULUS
10.00
55.50
TIDAK LULUS
19.40
97.20
LULUS
14.00
74.50
LULUS
MENU
Nama
Kode
Nama Bus
Jurusan
Ade Nuraeli
LO-SE01
Lorena
Jakarta-Denpasar
Nurzaman
LO-SE03
Lorena
Jakarta-Denpasar
Maurizka
SN-BS02
Setia Negara
Jakarta-Semarang
Maulita
LU-EK02
Luragung Jaya
Jakarta-Cirebon
Sesha
SH-SE01
Sahabat
Jakarta-Kuningan
Iyop Ropika
SJ-EX03
Sami Jaya
Jakarta-Surabaya
Yully
SN-BS02
Setia Negara
Jakarta-Semarang
Agus
LU-EK02
Luragung Jaya
Jakarta-Cirebon
Annabel
LO-SE03
Lorena
Jakarta-Denpasar
10
Arief
SN-EX02
Setia Negara
Jakarta-Semarang
11
Fajar
LU-EK01
Luragung Jaya
Jakarta-Cirebon
12
Nugroho
SH-SE03
Sahabat
Jakarta-Kuningan
Kode
Nama Bus
Jurusan
LO
LU
SH
SJ
SN
Lorena
Luragung Jaya
Sahabat
Sami Jaya
Setia Negara
Jakarta-Denpasar
Jakarta-Cirebon
Jakarta-Kuningan
Jakarta-Surabaya
Jakarta-Semarang
Tarip Dasar
220,000
40,000
60,000
190,000
120,000
Kelas
Tarip Dasar
Tarip
Tambahan
Harga Tiket
Jam
Pemberangkatan
Super Eksekutif
220,000
165,000
385,000
08.00
Super Eksekutif
220,000
165,000
385,000
14.00
Bisnis
120,000
30,000
150,000
10.00
Ekonomi
40,000
40,000
10.00
Super Eksekutif
60,000
45,000
105,000
08.00
Eksekutif
190,000
95,000
285,000
14.00
Bisnis
120,000
30,000
150,000
10.00
40,000
40,000
10.00
Ekonomi
Super Eksekutif
220,000
165,000
385,000
14.00
Eksekutif
120,000
60,000
180,000
10.00
Ekonomi
40,000
40,000
08.00
Super Eksekutif
60,000
45,000
105,000
14.00
Kode2
BS
EK
EX
SE
Tarip
Tambahan
Bisnis
25%
Ekonomi
0%
Eksekutif
50%
Super Eksekutif
75%
Kelas
MENU
Nama
Kode
Jenis Barang
Jenis Musik
Firdaus
CPIN
CD
Pop Indonesia
Fira
CRIN
CD
Rock Indonesia
Ita Rosita
KPBA
Kaset
Pop Barat
Evie
DCBA
DVD
Classic Barat
Amien
CRIN
CD
Rock Indonesia
Emmie
CPIN
CD
Pop Indonesia
Ayu
MRBA
MP3
Rock Barat
Dirman
VIND
VCD
India
Etika
DMAN
DVD
Mandarin
10
Ani Sofia
MRBA
MP3
Rock Barat
11
Dian
CMAN
CD
Mandarin
12
Irfan
VCBA
VCD
Classic Barat
Jenis Barang
CD
DVD
Kaset
MP3
VCD
Harga Dasar
20,000
40,000
18,000
15,000
25,000
Kode
C
D
K
M
V
Kode2
CBA
IND
MAN
MIN
PBA
PIN
QIN
RBA
RIN
Harga Dasar
Tarip Tambahan
Harga Barang
20,000
20,000
20,000
4,000
24,000
18,000
7,200
25,200
40,000
30,000
70,000
20,000
4,000
24,000
20,000
20,000
15,000
7,500
22,500
25,000
2,500
27,500
40,000
2,000
42,000
15,000
7,500
22,500
20,000
1,000
21,000
25,000
18,750
43,750
Jenis Musik
Classic Barat
India
Mandarin
Melayu Indonesia
Pop Barat
Pop Indonesia
Qasidah Indonesia
Rock Barat
Rock Indonesia
Tarip Tambahan
75%
10%
5%
0%
40%
0%
0%
50%
20%
MENU
Nama
Kode
Hilman
Yunior Programmer
1-Sep-04
1,000,000
Anton
Ms. Office
5-Sep-04
1,200,000
George
Ms. Office
2-Sep-04
1,200,000
Joshua
Programmer
17-Sep-04
2,000,000
Fakhruddin
Ms. Office
1-Sep-04
1,200,000
Agung
Programmer
11-Sep-04
2,000,000
Antono
Ms. Office
19-Sep-04
1,200,000
Rafles
Ms. Office
10-Sep-04
1,200,000
Annabel
Programmer
5-Sep-04
2,000,000
10
Erwin
Programmer
30-Sep-04
2,000,000
11
Pasha
1,000,000
12
Diah
Yunior Programmer
1,000,000
Kode
Kelas
Biaya
Yunior Programmer
1,000,000
Programmer
2,000,000
Ms. Office
1,200,000
Kelas
Tgl. Mendaftar
5-Sep-04
Biaya
Jumlah
Biaya
Diskon
500,000
500,000
600,000
600,000
600,000
600,000
2,000,000
600,000
600,000
1,000,000
1,000,000
1,200,000
600,000
600,000
1,000,000
1,000,000
2,000,000
500,000
500,000
500,000
500,000
MENU
Nama
Kode
Jenis Barang
Keterangan
Sewa/Hari
Biaya
Tambahan
Rita
FBAR
Film
Barat
5,000
2,500
Chichi
FINA
Film
Indonesia
5,000
Titik
FIND
Film
India
5,000
1,000
Asa
FBAR
Film
Barat
5,000
2,500
Rina
MIND
Musik
India
3,000
1,000
Evie
MBAR
Musik
Barat
3,000
2,500
Yully
MMAN
Musik
Mandarin
3,000
500
Anton
FMAN
Film
Mandarin
5,000
500
Herry
FINA
Film
Indonesia
5,000
10
Henny
FINA
Film
Indonesia
5,000
11
Farouk
FIND
Film
India
5,000
1,000
12
Amir
FBAR
Film
Barat
5,000
2,500
Kode2
Keterangan
F
M
BAR
INA
IND
MAN
Barat
Indonesia
India
Mandarin
Film
Musik
5,000
3,000
Biaya
Tambahan
2,500
1,000
500
Biaya Sewa+
Tambahan
Tanggal
Sewa
Tanggal
Kembali
Lama
Sewa
Jumlah Biaya
Sewa
Denda
Hari
Denda
Rupiah
7,500
17-Sep-04
19-Sep-04
2 Hari
15,000
0 Hari
5,000
29-Sep-04
2-Oct-04
3 Hari
15,000
0 Hari
6,000
19-Sep-04
30-Sep-04
11 Hari
66,000
0 Hari
7,500
30-Sep-04
19-Oct-04
19 Hari
112,500
4 Hari
60,000
4,000
25-Sep-04
29-Sep-04
4 Hari
16,000
0 Hari
5,500
19-Sep-04
19-Sep-04
1 Hari
5,500
0 Hari
3,500
29-Sep-04
19-Oct-04
20 Hari
52,500
5 Hari
35,000
5,500
30-Sep-04
5-Oct-04
5 Hari
27,500
0 Hari
5,000
30-Sep-04
3-Oct-04
3 Hari
15,000
0 Hari
5,000
29-Sep-04
2-Oct-04
3 Hari
15,000
0 Hari
6,000
19-Sep-04
30-Sep-04
11 Hari
66,000
0 Hari
7,500
30-Sep-04
19-Oct-04
19 Hari
112,500
4 Hari
60,000
Total Biaya
Sewa
15,000
15,000
66,000
172,500
16,000
5,500
87,500
27,500
15,000
15,000
66,000
172,500
MENU
Nama
Umur
Kode1
Yully
40 Tahun
AG-EXE
Argo Gede
Sesha
34 Tahun
SB-EXE
Sembrani
Nurzaman
32 Tahun
TK-BIS
Taksaka
Nugroho
31 Tahun
PR-EKO
Parahyangan
Maurizka
54 Tahun
BM-EXE
Bima
Maulita
56 Tahun
AL-BIS
Argo Lawu
Iyop Ropika
70 Tahun
TK-EXE
Taksaka
Fajar
3 Tahun
AG-BIS
Argo Gede
Arief
65 Tahun
AG-EXE
Argo Gede
10
Annabel
2 Tahun
CE-EKO
Cirebon Express
11
Agus
37 Tahun
AG-EXE
Argo Gede
12
Ade Nuraeli
50 Tahun
CE-EXE
Cirebon Express
Kode1
Jurusan
AG
AL
AM
BM
CE
PR
SB
TK
Argo Gede
Argo Lawu
Argo Muria
Bima
Cirebon Express
Parahyangan
Sembrani
Taksaka
Jakarta-Bandung
Jakarta-Surabaya
Jakarta-Semarang
Jakarta-Malang
Jakarta-Cirebon
Jakarta-Bandung
Jakarta-Surabaya
Jakarta-Yogyakarta
Harga Tiket
90,000
220,000
160,000
190,000
60,000
50,000
150,000
120,000
Harga Tiket
Dasar
Tarip
Tambahan
Jurusan
Kelas
Jakarta-Bandung
Bisnis
90,000
22,500
112,500
Jakarta-Surabaya
Bisnis
150,000
37,500
187,500
Jakarta-Yogyakarta
Ekonomi
120,000
120,000
Jakarta-Bandung
Eksekutif
50,000
25,000
75,000
Jakarta-Malang
Bisnis
190,000
47,500
237,500
71,250
Jakarta-Surabaya
Ekonomi
220,000
220,000
66,000
Jakarta-Yogyakarta
Bisnis
120,000
30,000
150,000
45,000
Jakarta-Bandung
Ekonomi
90,000
90,000
45,000
Jakarta-Bandung
Bisnis
90,000
22,500
112,500
33,750
Jakarta-Cirebon
Eksekutif
60,000
30,000
90,000
45,000
Jakarta-Bandung
Bisnis
90,000
22,500
112,500
Jakarta-Cirebon
Bisnis
60,000
15,000
75,000
22,500
Kode2
Kelas
BIS
EKO
EXE
Ekonomi
Eksekutif
Bisnis
Tarip
Tambahan
0%
50%
25%
Harga Tiket
Diskon
Harga Jual
112,500
187,500
120,000
75,000
166,250
154,000
105,000
45,000
78,750
45,000
112,500
52,500
MENU
:
:
:
:
:
Sri Nurul Q
00001127
HRD
Rp10,000
Rp15,000
Jam
Jam
Jam
Jam Lembur
Masuk
Keluar
Bekerja
8:00
17:00
9 jam
0 jam
8:00
19:00
11 jam
2 jam
8:00
20:00
12 jam
3 jam
8:00
17:00
9 jam
0 jam
8:00
18:00
10 jam
1 jam
8:00
17:00
9 jam
0 jam
8:00
17:00
9 jam
0 jam
8:00
21:00
13 jam
4 jam
8:00
22:00
14 jam
5 jam
8:00
17:00
9 jam
0 jam
8:00
17:00
9 jam
0 jam
8:00
21:00
13 jam
4 jam
8:00
20:00
12 jam
3 jam
8:00
19:00
11 jam
2 jam
8:00
20:00
12 jam
3 jam
8:00
17:00
9 jam
0 jam
8:00
18:00
10 jam
1 jam
8:00
17:00
9 jam
0 jam
8:00
17:00
9 jam
0 jam
8:00
21:00
13 jam
4 jam
8:00
19:00
11 jam
2 jam
8:00
20:00
12 jam
3 jam
8:00
17:00
9 jam
0 jam
8:00
18:00
10 jam
1 jam
8:00
17:00
9 jam
0 jam
8:00
17:00
9 jam
0 jam
8:00
21:00
13 jam
4 jam
8:00
22:00
14 jam
5 jam
8:00
17:00
9 jam
0 jam
8:00
17:00
9 jam
0 jam
8:00
21:00
13 jam
4 jam
Lembur
Hari
Minggu
Senin
Selasa
Rabu
Kamis
Jumat
Sabtu
Minggu
Senin
Selasa
Rabu
Kamis
Jumat
Sabtu
Minggu
Senin
Selasa
Rabu
Kamis
Jumat
Sabtu
Minggu
Senin
Selasa
Rabu
Kamis
Jumat
Sabtu
Minggu
Senin
Selasa
Upah
Lembur
20,000
30,000
10,000
60,000
50,000
40,000
30,000
30,000
45,000
10,000
40,000
30,000
45,000
10,000
40,000
75,000
40,000
605,000
MENU
Kode
Matakuliah
EKA1
STA1
BIN1
PAM
PAG
MAT1
BIG1
Jumlah
Index PrestasI
Keterangan
Nilai Bobot
A
A
A
A
B
A
A
SKSxBobot
4
4
4
4
3
4
4
18
12
12
8
12
6
12
8
70
3.89
Sangat Memuaskan
MENU
Kode
Matakuliah
EKA1
STA1
BIN1
PAM
PAG
MAT1
BIG1
Jumlah
SKS
3
3
2
3
2
3
2
18
Biaya/SKS
75,000
75,000
500,000
75,000
500,000
75,000
500,000
Jumlah
Biaya
225,000
225,000
1,000,000
225,000
1,000,000
225,000
1,000,000
3,900,000
MENU
TARIF
5%
10%
15%
25%
35%
PAJAK
49,025,000
TARIF
5%
10%
15%
25%
35%
JUMLAH
PAJAK
1,250,000
2,500,000
7,500,000
25,000,000
12,775,000
49,025,000
MENU
TARIF
10%
15%
30%
PAJAK
57,500,000
TARIF
10%
15%
30%
JUMLAH
PAJAK
5,000,000
7,500,000
45,000,000
57,500,000
MENU
TARIF
10%
15%
30%
5,000,000
7,500,000
PAJAK
299,999,900
TARIF
10%
15%
30%
JUMLAH
TIDAK
YA, KE ATAS
YA, KE BAWAH
1,058,333,000
PAJAK
5,000,000
7,500,000
287,499,900
299,999,900
300,000,000
1,058,333,333
MENU
JAN
12
9
19
18
2
60
FEB
16
15
25
14
6
76
BLN
SEP
JML
30
MAR
10
5
16
8
8
47
APR
12
15
22
16
12
77
MEI
18
12
18
12
10
70
JUN
25
22
14
18
21
100
JUL
25
19
14
25
24
107
AGT
32
18
14
21
21
106
SEP
30
18
12
21
18
99
OKT
28
24
34
20
19
125
NOP
24
25
18
10
14
91
DES
30
21
28
21
18
118
JML
262
203
234
204
173
1,076
MENU
BERAT BADAN
Kapan orang disebut kelebihan berat badan, di-katakan
normal atau kurang berat, antara lain bisa dihitung dari
indeks massa tubuh (body mass index/BMI)
=(Tinggi - 100)x0,9
175 cm
70.0 kg
67.50 kg
Kategori Berat Badan
Normal
MENU
Anna
Susanti
Agung
Desi
Arman
Zakaria
Agus
Jamal
Johan
MOBIL
Kijang
Soluna
Opel
Soluna
Kijang
Kijang
Kijang
Soluna
Opel
TANGGAL PINJAM
TGL
BLN
TH
1
5
24
4
4
8
7
12
9
5
5
5
6
6
6
7
7
8
2004
2004
2004
2004
2004
2004
2004
2004
2004
TANGGAL KEMBALI
TGL
BLN
TH
9
18
21
12
1
8
9
5
24
5
5
6
6
7
7
7
8
8
2004
2004
2004
2004
2004
2004
2004
2004
2004
LAMA
SEWA
8 hari
13 hari
28 hari
8 hari
27 hari
30 hari
2 hari
24 hari
15 hari
MENU
PINJAMAN
MATAHARI, PT
JOGJA, PT
TRIAWAN, CV
KUSUMA, UD
ANDRIANTO
SINAR LOGAM, PT
MITRA, CV
1,350,000,000
750,000,000
250,000,000
175,000,000
350,000,000
1,250,000,000
500,000,000
TGL PINJAM
21 Januari 2004
18 Februari 2004
06 Maret 2004
21 Maret 2004
16 April 2004
15 Mei 2004
10 Juni 2004
WAKTU
PINJAM
24 bulan
30 bulan
18 bulan
10 bulan
20 bulan
20 bulan
15 bulan
JATUH TEMPO
21 Januari 2006
18 Agustus 2006
06 September 2005
21 Januari 2005
16 Desember 2005
15 Januari 2006
10 September 2005
MENU
PINJAMAN
MATAHARI, PT
JOGJA, PT
TRIAWAN, CV
KUSUMA, UD
ANDRIANTO
SINAR LOGAM, PT
MITRA, CV
1,350,000,000
750,000,000
250,000,000
175,000,000
350,000,000
1,250,000,000
500,000,000
TGL PINJAM
21 Januari 2004
18 Februari 2004
06 Maret 2004
21 Maret 2004
16 April 2004
15 Mei 2004
10 Juni 2004
WAKTU
PINJAM
24 bulan
30 bulan
18 bulan
10 bulan
20 bulan
20 bulan
15 bulan
JATUH TEMPO
31 Januari 2006
31 Agustus 2006
30 September 2005
31 Januari 2005
31 Desember 2005
31 Januari 2006
30 September 2005
MENU
TAMPILAN
9/6/2012 20:14
06 September 2012
Jakarta, 06 Sep 2012
Thursday, 06-09-2012
FUNGSI
=NOW()
=NOW()
=NOW()
=NOW()
FORMAT
default
dd mmm yyy
"Jakarta, "dd mmm yyy
ddd, dd-mm-yyy
TAMPILAN
9/6/2012
06 September 2012
Jakarta, 06 Sep 2012
Thursday, 06-09-2012
FUNGSI
=TODAY()
=TODAY()
=TODAY()
=TODAY()
FORMAT
default
dd mmm yyy
"Jakarta, "dd mmm yyy
ddd, dd-mm-yyy
MENU
WAKTU
WAKTU
20:14:00
MULAI
8:05:41
JAM
SELESAI
11:02:12
JAM
20
JAM
2
LAMA
MENIT
56
DETIK
31
MENU
MF ALAN PRATAMA
27 Juli 2000
Thursday, tanggal 06 September 2012
USIA ANDA S.D. HARI INI
TAHUN
BULAN
HARI
12
1
10
11
MENU
MENU
MENU
36
7
8,347,680
MENU
PEMBULATAN BILANGAN
ROUND
Angka
200.7849
ROUNDDOWN
200.7849
ROUNDUP
200.7849
Hasil
200.785
200.78
201
200
200.784
200.78
200
200
200.785
200.79
201
210
Penulisan Fungsi
=ROUND(C8;3)
=ROUND(C8;2)
=ROUND(C8;0)
=ROUND(C8;-1)
=ROUNDDOWN(C12;3)
=ROUNDDOWN(C12;2)
=ROUNDDOWN(C12;0)
=ROUNDDOWN(C12;-1)
=ROUNDUP(C16;3)
=ROUNDUP(C16;3)
=ROUNDUP(C16;3)
=ROUNDUP(C16;3)
108631364.xls.ms_office
SOAL41
MENU
JUMLAH
UANG
186,675.00
686,675.00
555,525.00
1,120,950.00
100,000
1
6
5
11
50,000
1
1
1
-
20,000
1
1
1
10,000
1
1
-
100
1
1
4
50
1
1
1
25
1
1
1
-
MENU
Y
5
8
6
HASIL
0
2
1
=MOD(C9;D9)
=MOD(C10;D10)
=MOD(C11;D11)
SISA
PEMBAGIAN
BILANGAN
HARI
Jumat Legi
Rabu Wage
Senin Kliwon
Rabu Legi
Kamis Wage
Kamis Pahing
Kamis Pon
=VLOOKUP(MOD(B21;7);HARI;2)
0
1
2
3
4
5
6
Sabtu
Minggu
Senin
Selasa
Rabu
Kamis
Jumat
HARI
=VLOOKUP(MOD(B21;5);PASAR;2)
0
1
2
3
4
Kliwon
Legi
Pahing
Pon
Wage
PASAR
MENU
PERTUMBUHAN PENDUDUK
Jumlah Populasi Penduduk saat ini
Tingkat pertumbuhan penduduk per tahun
Daya tampung jumlah penduduk kota
150,000
10%
500,000
12.0 tahun
MENU
150,000,000
4,000
10,000
Contribution Margin
0.60
250,000,000
25,000 orang
12,500 orang
16,000
MENU
12,500
3,250,000,000
1,500,000,000
750,000,000
1,950,000,000
156,000
160,000
SOAL46
MENU
Page 79
SALDO
PIUTANG
25,000,000
37,500,000
17,500,000
27,500,000
12,500,000
120,000,000
6,687,500
SOAL46
UR PIUTANG
01 Jan 2005
MBAYARAN N/30
TANGGAL
TRANSAKSI
15 Dec 2004
25 Nov 2004
10 Oct 2004
27 Sep 2004
14 Aug 2004
BELUM
JATUH TEMPO
25,000,000
25,000,000
1.00%
250,000
Page 80
SOAL46
2.50%
937,500
5.00%
875,000
Page 81
SOAL46
> 90
12,500,000
12,500,000
10.00%
15.00%
2,750,000
1,875,000
Page 82
SOAL46
Page 83
SOAL47
MENU
Page 84
SOAL47
UMUR PIUTANG
RHITUNGAN PIUTANG
SYARAT PEMBAYARAN N/30
TANGGAL
TRANSAKSI
31 Dec 2004
21 Dec 2004
30 Nov 2004
15 Nov 2004
21 Oct 2004
05 Oct 2004
02 Oct 2004
30 Sep 2004
14 Sep 2004
02 Sep 2004
25 Aug 2004
16 Aug 2004
01 Jan 2005
LEWAT
HARI
2
17
42
58
61
63
79
91
99
108
BELUM
JT. TEMPO
15,000,000
75,000,000
90,000,000
45.00%
2.00%
1,800,000
Page 85
SOAL47
1 - 30
19,500,000
7,500,000
27,000,000
13.50%
5.00%
1,350,000
LEWAT HARI
31 - 60
61 - 90
6,100,000
12,500,000
9,500,000
18,000,000
4,900,000
18,600,000
32,400,000
9.30%
16.20%
7.50%
1,395,000
Page 86
10.00%
3,240,000
SOAL47
HARI
> 90
10,000,000
4,500,000
17,500,000
32,000,000
16.00%
15%
4,800,000
Page 87
MENU
12%
10 bulan
12,000,000
5-Feb-2005
1,320,000
@ JOHAR ARIFIN, 2004
BULAN
1
2
3
4
5
6
7
8
9
10
Mar 2005
Apr 2005
May 2005
Jun 2005
Jul 2005
Aug 2005
Sep 2005
Oct 2005
Nov 2005
Dec 2005
POKOK
PINJAMAN
12,000,000
10,800,000
9,600,000
8,400,000
7,200,000
6,000,000
4,800,000
3,600,000
2,400,000
1,200,000
CICILAN
POKOK
PINJAMAN
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
BUNGA
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
ANGSURAN
PER BULAN
1,320,000
1,320,000
1,320,000
1,320,000
1,320,000
1,320,000
1,320,000
1,320,000
1,320,000
1,320,000
SALDO
POKOK
PINJAMAN
10,800,000
9,600,000
8,400,000
7,200,000
6,000,000
4,800,000
3,600,000
2,400,000
1,200,000
0
0 bulan
1 bulan
2
3 bulan
bulan
4 bulan
5 bulan
6 bulan
7 bulan
8 bulan
9 bulan
10 bulan
11 bulan
12 bulan
13 bulan
14 bulan
15 bulan
MENU
12%
10 bulan
12,000,000
5-Feb-2005
1,320,000
@ JOHAR ARIFIN, 2004
BULAN
1
2
3
4
5
6
7
8
9
10
Mar 2005
Apr 2005
May 2005
Jun 2005
Jul 2005
Aug 2005
Sep 2005
Oct 2005
Nov 2005
Dec 2005
POKOK
PINJAMAN
12,000,000
10,800,000
9,600,000
8,400,000
7,200,000
6,000,000
4,800,000
3,600,000
2,400,000
1,200,000
CICILAN
POKOK
PINJAMAN
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
BUNGA
120,000
108,000
96,000
84,000
72,000
60,000
48,000
36,000
24,000
12,000
ANGSURAN
PER BULAN
1,320,000
1,308,000
1,296,000
1,284,000
1,272,000
1,260,000
1,248,000
1,236,000
1,224,000
1,212,000
SALDO
POKOK
PINJAMAN
10,800,000
9,600,000
8,400,000
7,200,000
6,000,000
4,800,000
3,600,000
2,400,000
1,200,000
0
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
MENU
ATURAN 72
Nilai uang saat ini
Nilai uang diharapkan
Tingkat suku bunga
Waktu yang diperlukan
250,000,000
500,000,000
12.00%
6.00 tahun