No. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Bulan Pembelian Januari
Asal Kopra Sei Bemban Seruat II Tanjung Bunga Seruat I Seruat III Kubu
Sub Total Pebruari
Seruat I Tanjung Bunga Kampung Tengah Parit Baru Sei Depeh Sub Total
Maret
Seruat I Tanjung Bunga Kuala Karang Sub Total
April
Tanjung Bunga Seruat II Kubu Cabang Belit Sub Total
Mei
Sub Total Total Rata Rata Pembelian Per Bulan Penjualan Tertinggi Penjualan Terendah
Kubu Tanjung Bunga Seruat II
Banyaknya Kopra (Dalam K) 5,342.00 4,532.00 8,765.00 3,421.00 3,245.00 5,055.00 30,360.00 2,456.00 7,689.00 5,462.00 4,517.00 3,782.00 23,906.00 1,598.00 6,723.00 2,876.00 11,197.00 5,876.00 5,478.00 3,524.00 5,371.00 20,249.00 2,451.00 5,128.00 3,740.00 11,319.00 97,031.00 19,406.20 8,765.00 1,598.00
Harga/Kg 2,975.00 2,975.00 2,975.00 2,975.00 2,975.00 2,975.00 17,850.00 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 15,000.00 3,100.00 3,100.00 3,100.00 9,300.00 3,150.00 3,150.00 3,150.00 3,150.00 12,600.00 3,250.00 3,250.00 3,250.00 9,750.00
Jumlah Harus Dibayar 15,892,450.00 13,482,700.00 26,075,875.00 10,177,475.00 9,653,875.00 15,038,625.00 90,321,000.00 7,368,000.00 23,067,000.00 16,386,000.00 13,551,000.00 11,346,000.00 71,718,000.00 4,953,800.00 20,841,300.00 8,915,600.00 34,710,700.00 18,509,400.00 17,255,700.00 11,100,600.00 16,918,650.00 63,784,350.00 7,965,750.00 16,666,000.00 12,155,000.00 36,786,750.00
Jumlah Pinjaman 5,500,000.00 4,535,000.00 3,545,000.00 5,679,000.00 4,650,000.00 7,500,000.00 31,409,000.00 4,500,000.00 10,000,000.00 8,000,000.00 7,500,000.00 6,750,000.00 36,750,000.00 2,150,000.00 11,500,000.00 4,350,000.00 18,000,000.00 9,875,000.00 8,540,000.00 3,950,000.00 8,650,000.00 31,015,000.00 3,500,000.00 12,000,000.00 3,980,000.00 19,480,000.00
Sisa Uang Yang Harus Dibayar 10,392,450.00 8,947,700.00 22,530,875.00 4,498,475.00 5,003,875.00 7,538,625.00 58,912,000.00 2,868,000.00 13,067,000.00 8,386,000.00 6,051,000.00 4,596,000.00 34,968,000.00 2,803,800.00 9,341,300.00 4,565,600.00 16,710,700.00 8,634,400.00 8,715,700.00 7,150,600.00 8,268,650.00 32,769,350.00 4,465,750.00 4,666,000.00 8,175,000.00 17,306,750.00