NAMA KODE JENIS

NO MERK MOBIL
PENYEWA MOBIL MOBIL

1 ZIDAN AP-04 ALPHARD MPV

2 SYAHRINI AV-03 AVANZA SUV
3 VALDY DT-04 DAIHATSU TERIOS MPV
4 INUL HJ-02 HONDA JASS SEDAN
5 EMON JF-05 JAGUAR F TYPE SPORT
6 BAMBANG HM-03 HONDA MOBILIO SUV
7 AYU T. HN-06 HINO TRUCK
8 BUNGA CL. TR-03 TOYOTA RUSH SUV
9 BONDAN TH-01 TOYOTA HILUX DOUBLE CA
10 NABILA AG-03 AGYA SUV
11 ATTA HL. TV-02 TOYOTA VIOS SEDAN
TOTAL BAYAR
JUMLAH PEMINJAM
 TARIF SEWA
TANGGAL TANGGAL LAMA BIAYA SEWA POTONGAN
PERHARI
PINJAM KEMBALI SEWA (Rp) (Rp)
(Rp)

5/2/2022 5/3/2022 1 Rp 400,000 Rp 400,000 Rp -

5/3/2022 5/5/2022 2 Rp 250,000 Rp 500,000 Rp -
5/4/2022 5/7/2022 3 Rp 275,000 Rp 825,000 Rp -
5/5/2022 5/9/2022 4 Rp 300,000 Rp 1,200,000 Rp 30,000
5/6/2022 5/11/2022 5 Rp 500,000 Rp 2,500,000 Rp 50,000
5/7/2022 5/8/2022 1 Rp 250,000 Rp 250,000 Rp -
5/8/2022 5/18/2022 10 Rp 300,000 Rp 3,000,000 Rp 30,000
5/9/2022 5/12/2022 3 Rp 275,000 Rp 825,000 Rp -
5/10/2022 5/19/2022 9 Rp 375,000 Rp 3,375,000 Rp 37,500
5/11/2022 5/20/2022 9 Rp 200,000 Rp 1,800,000 Rp 20,000
5/12/2022 5/22/2022 10 Rp 300,000 Rp 3,000,000 Rp 30,000
TOTAL BAYAR
JUMLAH PEMINJAM
JUMLAH BAYAR
(Rp)

Rp 400,000
Rp 500,000
Rp 825,000
Rp 1,170,000
Rp 2,450,000
Rp 250,000
Rp 2,970,000
Rp 825,000
Rp 3,337,500
Rp 1,780,000
Rp 2,970,000
Rp 17,477,500
11
TABEL-1
KODE MOBIL MERK MOBIL TERIF SEWA
PER HARI
AG AGYA Rp 200,000
AP ALPHARD Rp 400,000
AV AVANZA Rp 250,000
CY CALYA Rp 225,000
DT DAIHATSU TERIOS Rp 275,000
HB HONDA BRV Rp 300,000
HM HONDA MOBILIO Rp 250,000
HN HINO Rp 300,000
JF JAGUAR F TYPE Rp 500,000
SG SIGRA Rp 225,000
TH TOYOTA HILUX Rp 375,000
TR TOYOTA RUSH Rp 275,000
TV TOYOTA VIOS Rp 300,000
HJ HONDA JASS Rp 300,000

TABEL-2
KODE 01 02 03
JENIS MOBIL DOUBLE CABIN SEDAN SUV
GAJI Rp 3,000,000 Rp 2,500,000 Rp 2,000,000
04 05 06
MPV SPORT TRUCK
Rp 1,750,000 Rp 1,500,000 Rp 1,500,000
 NO NAMA KODE
JABATAN JUMLAH GAJI PEGAWAI
URUT PEGAWAI PEGAWAI
MASUK (Rp)
1 DAENG 01-AD ADMINISTRASI 25 Rp 3,000,000
2 TOLE 02-KS KASIR 25 Rp 2,500,000
3 UTI 03-SL SALES 20 Rp 2,000,000
4 UNGKE 04-CS SECURITY 30 Rp 1,750,000
5 ABANG 05-SC SECURITY 30 Rp 1,500,000
JUMLAH GAJI
GAJI TERTINGGI
GAJI TERENDAH
RATA-RATA GAJI
 UANG GAJI BERSIH
MAKAN (Rp) (Rp)
Rp 375,000 Rp 3,375,000
Rp 375,000 Rp 2,875,000
Rp 300,000 Rp 2,300,000
Rp 450,000 Rp 2,200,000
Rp 450,000 Rp 1,950,000
JUMLAH GAJI 12700000
GAJI TERTINGGI 3375000
GAJI TERENDAH 1950000
RATA-RATA GAJI 2540000
 NAMA LAMA JUMLAH BAYAR LAMA SEWA
PENYEWA SEWA
ZIDAN 1 Rp 400,000
SYAHRINI 2 Rp 500,000
VALDY 3 Rp 825,000
INUL 4 Rp 1,170,000
EMON 5 Rp 2,450,000
BAMBANG 1 Rp 250,000
AYU T. 10 Rp 2,970,000
BUNGA CL. 3 Rp 825,000
BONDAN 9 Rp 3,337,500
ATTA HL. 9 Rp 1,780,000
ZIDAN SYAHRINI VALDY
BAMBANG AYU T. BUNGA CL.
 LAMA SEWA

DAN SYAHRINI VALDY INUL EMON

MBANG AYU T. BUNGA CL. BONDAN ATTA HL.
HARGA MOBIL Rp 210,000,000
BUNGA 5%
JK WAKTU 36
JUMLAH ANGSURAN (PMT) Rp12,691,236.00

PERIODE SALDO BUNGA

1 Rp 210,000,000 Rp 10,500,000
2 Rp 207,808,764 Rp 10,390,438
3 Rp 205,507,966 Rp 10,275,398
4 Rp 203,092,129 Rp 10,154,606
5 Rp 200,555,499 Rp 10,027,775
6 Rp 197,892,038 Rp 9,894,602
7 Rp 195,095,404 Rp 9,754,770
8 Rp 192,158,938 Rp 9,607,947
9 Rp 189,075,649 Rp 9,453,782
10 Rp 185,838,195 Rp 9,291,910
11 Rp 182,438,869 Rp 9,121,943
12 Rp 178,869,577 Rp 8,943,479
13 Rp 175,121,819 Rp 8,756,091
14 Rp 171,186,674 Rp 8,559,334
15 Rp 167,054,772 Rp 8,352,739
16 Rp 162,716,275 Rp 8,135,814
17 Rp 158,160,852 Rp 7,908,043
18 Rp 153,377,659 Rp 7,668,883
19 Rp 148,355,306 Rp 7,417,765
20 Rp 143,081,835 Rp 7,154,092
21 Rp 137,544,691 Rp 6,877,235
22 Rp 131,730,690 Rp 6,586,534
23 Rp 125,625,988 Rp 6,281,299
24 Rp 119,216,052 Rp 5,960,803
25 Rp 112,485,618 Rp 5,624,281
26 Rp 105,418,663 Rp 5,270,933
27 Rp 97,998,360 Rp 4,899,918
28 Rp 90,207,042 Rp 4,510,352
29 Rp 82,026,158 Rp 4,101,308
30 Rp 73,436,230 Rp 3,671,812
31 Rp 64,416,806 Rp 3,220,840
32 Rp 54,946,410 Rp 2,747,321
33 Rp 45,002,495 Rp 2,250,125
34 Rp 34,561,383 Rp 1,728,069
35 Rp 23,598,217 Rp 1,179,911
36 Rp 12,086,891 Rp 604,345
ANGSURAN POKOK SALDO AKHIR
Rp2,191,236.00 Rp 207,808,764
Rp2,300,797.80 Rp 205,507,966
Rp2,415,837.68 Rp 203,092,129
Rp2,536,629.57 Rp 200,555,499
Rp2,663,461.05 Rp 197,892,038
Rp2,796,634.10 Rp 195,095,404
Rp2,936,465.80 Rp 192,158,938
Rp3,083,289.10 Rp 189,075,649
Rp3,237,453.55 Rp 185,838,195
Rp3,399,326.23 Rp 182,438,869
Rp3,569,292.54 Rp 178,869,577
Rp3,747,757.17 Rp 175,121,819
Rp3,935,145.02 Rp 171,186,674
Rp4,131,902.28 Rp 167,054,772
Rp4,338,497.39 Rp 162,716,275
Rp4,555,422.26 Rp 158,160,852
Rp4,783,193.37 Rp 153,377,659
Rp5,022,353.04 Rp 148,355,306
Rp5,273,470.69 Rp 143,081,835
Rp5,537,144.23 Rp 137,544,691
Rp5,814,001.44 Rp 131,730,690
Rp6,104,701.51 Rp 125,625,988
Rp6,409,936.59 Rp 119,216,052
Rp6,730,433.41 Rp 112,485,618
Rp7,066,955.09 Rp 105,418,663
Rp7,420,302.84 Rp 97,998,360
Rp7,791,317.98 Rp 90,207,042
Rp8,180,883.88 Rp 82,026,158
Rp8,589,928.07 Rp 73,436,230
Rp9,019,424.48 Rp 64,416,806
Rp9,470,395.70 Rp 54,946,410
Rp9,943,915.49 Rp 45,002,495
Rp10,441,111.26 Rp 34,561,383
Rp10,963,166.82 Rp 23,598,217
Rp11,511,325.17 Rp 12,086,891
Rp12,086,891.42 -Rp 0