Target Laba Tiap Tahun Rp 7,000,000,000

Banyaknya Periode 5
Bunga 15%
Nilai Investasi Maksimum -Rp 23,465,085,686.08

PERIODE NILAI INVESTASI BUNGA LABA NILAI AKHIR

1 Rp 23,465,085,686 Rp 3,519,762,853 Rp 7,000,000,000 Rp 19,984,848,539
2 Rp 19,984,848,539 Rp 2,997,727,281 Rp 7,000,000,000 Rp 15,982,575,820
3 Rp 15,982,575,820 Rp 2,397,386,373 Rp 7,000,000,000 Rp 11,379,962,193
4 Rp 11,379,962,193 Rp 1,706,994,329 Rp 7,000,000,000 Rp 6,086,956,522
5 Rp 6,086,956,522 Rp 913,043,478 Rp 7,000,000,000 -Rp 0
Bunga Per-Tahun 18.00%
Jumblah Periode 15
Nilai Rp 50,000,000
Total Ditambah Bunga -Rp 3,048,263,302

Periode Nilai Bunga Total

1 Rp 50,000,000 Rp 9,000,000 Rp 59,000,000
2 Rp 109,000,000 Rp 19,620,000 Rp 128,620,000
3 Rp 178,620,000 Rp 32,151,600 Rp 210,771,600
4 Rp 260,771,600 Rp 46,938,888 Rp 307,710,488
5 Rp 357,710,488 Rp 64,387,888 Rp 422,098,376
Nilai Kredit Rp 20,000,000
Bunga Per-Tahun 18%
Waktu 10
Angsuran/ Tahun Rp 4,450,292.83
Tahun ke- Saldo Awal Angsuran/Tahun Bunga/Tahun Cicilan Pokok Pinjam

1 Rp 20,000,000 Rp 4,450,292.83 Rp 3,600,000 Rp 850,292.83

2 Rp 19,149,707.17 Rp 4,450,292.83 Rp 3,446,947 Rp 1,003,345.54
3 Rp 18,146,361.64 Rp 4,450,292.83 Rp 3,266,345 Rp 1,183,947.73
4 Rp 16,962,413.91 Rp 4,450,292.83 Rp 3,053,235 Rp 1,397,058.32
5 Rp 15,565,355.58 Rp 4,450,292.83 Rp 2,801,764 Rp 1,648,528.82
6 Rp 13,916,826.76 Rp 4,450,292.83 Rp 2,505,029 Rp 1,945,264.01
7 Rp 11,971,562.75 Rp 4,450,292.83 Rp 2,154,881 Rp 2,295,411.53
8 Rp 9,676,151.22 Rp 4,450,292.83 Rp 1,741,707 Rp 2,708,585.61
9 Rp 6,967,565.61 Rp 4,450,292.83 Rp 1,254,162 Rp 3,196,131.02
10 Rp 3,771,434.60 Rp 4,450,292.83 Rp 678,858 Rp 3,771,434.60
 Saldo Akhir

Rp 19,149,707.17
Rp 18,146,361.64
Rp 16,962,413.91
Rp 15,565,355.58
Rp 13,916,826.76
Rp 11,971,562.75
Rp 9,676,151.22
Rp 6,967,565.61
Rp 3,771,434.60
Rp -
Harga Perolehan Rp 85,000,000
umur Ekonomis 5
Nilai Sisa Rp 10,000,000
METODE GARIS LURUS

Tahun Penyusutan Akumulasi Penyusutan Nilai Sisa

1 Rp 15,000,000.00 Rp 15,000,000.00 Rp 70,000,000.00

2 Rp 15,000,000.00 Rp 30,000,000.00 Rp 55,000,000.00
3 Rp 15,000,000.00 Rp 45,000,000.00 Rp 40,000,000.00
4 Rp 15,000,000.00 Rp 60,000,000.00 Rp 25,000,000.00
5 Rp 15,000,000.00 Rp 75,000,000.00 Rp 10,000,000.00
Harga Peroleh Rp 85,000,000
Umur Ekonomis 5
Nilai sisa Rp 10,000,000

METODE JUMBLAH ANGKA TAHUN

Tahun Penyusutan Akumulasi Penyusutan Nilai sisa

1 Rp 25,000,000.00 Rp 25,000,000.00 Rp 60,000,000.00

2 Rp 20,000,000.00 Rp 45,000,000.00 Rp 40,000,000.00
3 Rp 15,000,000.00 Rp 60,000,000.00 Rp 25,000,000.00
4 Rp 10,000,000.00 Rp 70,000,000.00 Rp 15,000,000.00
5 Rp 5,000,000.00 Rp 75,000,000.00 Rp 10,000,000.00
Harga Peroleh Rp 85,000,000
Umur Ekonomis 5
Nilai Sisa Rp 10,000,000
Metode Saldo Menurun Ganda

Tahun Penyusutan Akumulasi Penyusutan Nilai Sisa

1 Rp 34,000,000.00 Rp 34,000,000.00 Rp 51,000,000.00

2 Rp 20,400,000.00 Rp 54,400,000.00 Rp 30,600,000.00
3 Rp 12,240,000.00 Rp 66,640,000.00 Rp 18,360,000.00
4 Rp 7,344,000.00 Rp 73,984,000.00 Rp 11,016,000.00
5 Rp 1,016,000.00 Rp 75,000,000.00 Rp 10,000,000.00