RUMINAH
AKTIVA
AKTIVA LANCAR
Kas & Bank 53,820 60,621
Piutang 0 0
Persediaan 103,532 109,319
Jumlah aktiva lancar 157,352 169,940
PASSIVA
HUTANG LANCAR
Hutang Dagang 0 0
Hutang Bank 0 0
Hutang JK. Panjang 0 0
Jumlah hutang lancar 0 0
67,908
0
114,256
182,164
781,083
355,000
460,000
0
25,000
(58,917)
781,083
963,247
0
0
0
0
963,247
759,690
0
203,557
963,247
963,247
31-11-2016
1,072,283
825,658
246,625
61,558
42,891
0
0
18,667
235,067
31,510
203,557
Pemilik
RUMINAH
PT. BANK RAKYAT INDONESIA (PERSERO), Tbk
KC BALIKPAPAN AYANI
A. NERACA
162500000
Formulir 2a/IV 7/8
Rp.000,- Bulan 11
Sharing HPP 77.0%
31-11-2016 Trend %
Pos % SGA 4.0%
Proyeksi 110%
28,530 2.96 112.50 67,908.00 128,529.00 3,169 4,118
39,378 4.09 111.68 60,621.00 4,937 7,287
0 0.00 - 0.00 Hari 330
114,256 11.86 104.52 4,937.00 Delta Spread 194,714
0 0.00 - 0.00 WCTO (49,000)
182,164 18.91 107.19 12,224.00 NTA 75,000
355,000 36.85 142.00 105,000.00 RPC 542,314
460,000 47.76 129.58 105,000.00
0 0.00 - 0.00
25,000 2.60 100.00 0.00 0 102830.4
(58,917) (6.12) 146.38 (18,666.67)
781,083 81.09 132.44 191,333.33
0 0.00 -
963,247
0 0.00 - Rekap B
0 0.00 - 0 2013
0 0.00 - 0 8,775
0 0.00 - 7,056
0 0.00 - 0 2,300
0 0.00 -
0 0.00 -
0 0.00 -
0 0.00 - 18,131
0 0.00 -
759,690 78.87 134.49
0 0.00 - Rekap B
203,557 21.13 104.47 2013
963,247 100.00 126.79 (135,000)
963,247 (8,125)
(0) (81,540)
5687.5
sewa
18,505
134,035
97,480
6,801 53,820
60,621
60,621 67,908.00
67,908 #VALUE! (7,287.00)
7,287
,jika : 249,714
R jadi 232,500
I jadi 150,000
P jadi 55,000
4083.33333
Rekap Biaya hutang 12250
2014 2015
kkb (170,000) kkb (9,375)
cc -7500 cc (320,833) bunsay
syariah -320833.333 bunsay (99,660) ki syariah
-72480 syariah
(570,813) (429,868)
9408
75,000 7056
85
50 6900
300,000 135 2300
67.5
jasa 360,000,000
solar 40,500,000
operator 6,000
perawatan 6000
319,488,000
10,782
bulanan A+B 319488
12,000,000
15000
10000
24000
49000
PT. BANK RAKYAT INDONESIA (PERSERO), Tbk
KC BALIKPAPAN AYANI
kan kenaikan
= Memenuhi KRD
PERHITUNGAN
a. Repayment Capacity perbulan
Maksimal 75% X ( Laba Bersih + Penyusutan - By Pribadi/Prive/Deviden )
75% X ( 18,505 + 1,697
Hasil Akhir RPC/Bulan = 12,902
1-(1/(1+ R
b. Maks.Kredit = RPC X
R
1-(1/(1+ 0.013
= 12,902 X
0.013
= 12,902 X 42.034592
64,000,000.00
- 3,000
)^ N
)^ 60
0.013
belumnya