Professional Documents
Culture Documents
Book 1
Book 1
Book 1
Jalan Vete
1 2
Kode Ang garan : Dana Alo kasi Umum
=Sum([JmlStok]-
[SumOfJmlTerima]+ =Sum([SumOfJmlDistrib
[SumOfJmlRetur1]) usi1])
JumSatuan
0
=[JmlStok]-
[SumOfJmlTerima]
11,585,400.00
77,236,000.00
664 Kotak 10 blister 10 100
12,005,400.00
3 4 5 6
0 0 160700 101,097,126
=Sum([HrgBeli]*(([JmlSto
=Sum([JmlStok]- k]-[SumOfJmlDistribusi1]- =Sum([HrgBeli]*(([Sum
[SumOfJmlDistribusi1]- [SumOfJmlTerima]+ OfJmlTerima]+
[SumOfJmlTerima]+ [SumOfJmlRetur1])/ =Sum([SumOfJmlTerima [SumOfJmlRetur])/
[SumOfJmlRetur1]) [JumSatuan])) ]+[SumOfJmlRetur]) [JumSatuan]))
=[JmlStok]-
[SumOfJmlDistribusi1]-
HrgBeli [SumOfJmlTerima] SumOfJmlTerima Sum Of JmlDistribusi
Text52
700
SumOfJmlRetur
0 0 6025 17.967.
Distribusi Nilai Distribu si Sisa Nilai Sisa Stok
Bulan Stok
Ini
7 8 9 10 11
160700 101,097,126 0 0
=Sum([HrgBeli]*(([JmlS
tok]-
=Sum([JmlStok]- [SumOfJmlDistribusi1]-
=Sum([HrgBeli]*([Sum [SumOfJmlDistribusi1]- [Sum Of JmlDistribusi]+
Of [Sum Of JmlDistribusi]+ [SumOfJmlRetur]+
=[Sum Of Sum Of JmlDistribusi]/[JumSat [SumOfJmlRetur]+ [SumOfJmlRetur1])/[Ju
JmlDistribusi] uan])) [SumOfJmlRetur1]) mSatuan]))
-700 0 11,855,726.00
=[Text52]-[Sum Of =[HrgBeli]*([Sum Of
JmlDistribusi]+ =[HrgBeli]*([Text52]/ JmlDistribusi]/[JumSatua =[HrgBeli]*([SumOfJml
[SumOfJmlTerima] [JumSatuan]) n]) Terima]/[JumSatuan])
Text54
0
0 0 77,236,000.00
0
0 0 12,005,400.00
0 101,097,126.00
=[HrgBeli]*([Text54]/
[JumSatuan])
0
0