DAFTAR HARGA PREMIUM

HARGA PERLITER Rp 4,500

LITER HARGA LITER HARGA LITER HARGA LITER HARGA

1 Rp 4,500 26 Rp 117,000 51 Rp 229,500 76 Rp 342,000
2 Rp 9,000 27 Rp 121,500 52 Rp 234,000 77 Rp 346,500
3 Rp 13,500 28 Rp 126,000 53 Rp 238,500 78 Rp 351,000
4 Rp 18,000 29 Rp 130,500 54 Rp 243,000 79 Rp 355,500
5 Rp 22,500 30 Rp 135,000 55 Rp 247,500 80 Rp 360,000
6 Rp 27,000 31 Rp 139,500 56 Rp 252,000 81 Rp 364,500
7 Rp 31,500 32 Rp 144,000 57 Rp 256,500 82 Rp 369,000
8 Rp 36,000 33 Rp 148,500 58 Rp 261,000 83 Rp 373,500
9 Rp 40,500 34 Rp 153,000 59 Rp 265,500 84 Rp 378,000
10 Rp 45,000 35 Rp 157,500 60 Rp 270,000 85 Rp 382,500
11 Rp 49,500 36 Rp 162,000 61 Rp 274,500 86 Rp 387,000
12 Rp 54,000 37 Rp 166,500 62 Rp 279,000 87 Rp 391,500
13 Rp 58,500 38 Rp 171,000 63 Rp 283,500 88 Rp 396,000
14 Rp 63,000 39 Rp 175,500 64 Rp 288,000 89 Rp 400,500
15 Rp 67,500 40 Rp 180,000 65 Rp 292,500 90 Rp 405,000
16 Rp 72,000 41 Rp 184,500 66 Rp 297,000 91 Rp 409,500
17 Rp 76,500 42 Rp 189,000 67 Rp 301,500 92 Rp 414,000
18 Rp 81,000 43 Rp 193,500 68 Rp 306,000 93 Rp 418,500
19 Rp 85,500 44 Rp 198,000 69 Rp 310,500 94 Rp 423,000
20 Rp 90,000 45 Rp 202,500 70 Rp 315,000 95 Rp 427,500
21 Rp 94,500 46 Rp 207,000 71 Rp 319,500 96 Rp 432,000
22 Rp 99,000 47 Rp 211,500 72 Rp 324,000 97 Rp 436,500
23 Rp 103,500 48 Rp 216,000 73 Rp 328,500 98 Rp 441,000
24 Rp 108,000 49 Rp 220,500 74 Rp 333,000 99 Rp 445,500
25 Rp 112,500 50 Rp 225,000 75 Rp 337,500 100 Rp 450,000
 Daftar Pengeluaran Uang Mingguan
PT. SUMBER MAKMUR

Uang Makan/ Hari Rp 12,500

Upah Lembur/Jam Rp 10,000
Jml Hari Jml Jam Total Uang
No Nama Pegawai Uang Makan Uang Lembur
Kerja Lembur Mingguan
1 Dedi Mulyadi 5 4 Rp 62,500 Rp 40,000 Rp 102,500
2 Dedi Muntadi 2 2 Rp 25,000 Rp 20,000 Rp 45,000
3 Harjono 4 2 Rp 50,000 Rp 20,000 Rp 70,000
4 Hartono 6 0 Rp 75,000 Rp - Rp 75,000
5 Indarto 5 0 Rp 62,500 Rp - Rp 62,500
6 Indarti 4 1 Rp 50,000 Rp 10,000 Rp 60,000
7 Aditiawati 5 4 Rp 62,500 Rp 40,000 Rp 102,500
8 Aditiawanto 6 2 Rp 75,000 Rp 20,000 Rp 95,000
9 Dewi luwi 5 1 Rp 62,500 Rp 10,000 Rp 72,500
10 Dewi lawi 3 5 Rp 37,500 Rp 50,000 Rp 87,500
11 Entin Sopiah 4 2 Rp 50,000 Rp 20,000 Rp 70,000
12 Ending 5 5 Rp 62,500 Rp 50,000 Rp 112,500
TOTAL Rp 675,000 Rp 280,000 Rp 955,000

Data yang dicari :

* Uang Makan = Jml Hari Kerja x Uang makan/hari
* Uang Lembur = Jml Jam Lembur x Upah Lembur/Jam
* Total Uang Mingguan = Uang Makan + Uang Lembur
 A B C D E F G H I
1 TABEL GAJI PEGAWAI BULAN INI
2 Jumlah Uang
Lembur
Nama Hadir Gaji Pokok Total Gaji
3 (jam) Lembur Makan Transport
(hari)
4 Eri Junaedi 25 20 Rp 600,000.00 Rp 200,000 Rp 375,000 Rp 500,000 Rp 1,675,000
5 Hani Selvia 26 10 Rp 750,000.00 Rp 100,000 Rp 390,000 Rp 520,000 Rp 1,760,000
6 Roy Saputra 22 40 Rp 850,000.00 Rp 400,000 Rp 330,000 Rp 440,000 Rp 2,020,000
7 Fitri Juniarti 23 50 Rp 550,000.00 Rp 500,000 Rp 345,000 Rp 460,000 Rp 1,855,000
8 Gunawan 28 30 Rp 650,000.00 Rp 300,000 Rp 420,000 Rp 560,000 Rp 1,930,000
9 Hariawan 27 10 Rp 900,000.00 Rp 100,000 Rp 405,000 Rp 540,000 Rp 1,945,000
10 Viona 27 40 Rp 700,000.00 Rp 400,000 Rp 405,000 Rp 540,000 Rp 2,045,000
11 Ima Marina 29 25 Rp 650,000.00 Rp 250,000 Rp 435,000 Rp 580,000 Rp 1,915,000
12 Firman Hadi 30 50 Rp 850,000.00 Rp 500,000 Rp 450,000 Rp 600,000 Rp 2,400,000
13 Tri Gunardi 28 40 Rp 800,000.00 Rp 400,000 Rp 420,000 Rp 560,000 Rp 2,180,000
14 TOTAL GAJI Rp 19,725,000
15 GAJI MINIMUM Rp 1,675,000
16 GAJI MAKSIMUM Rp 2,400,000
17 RATA-RATA GAJI Rp 1,972,500
18
19 - Uang Lembur = Jam Lembur dikali Rp 10,000
20 - Uang Makan = Jumlah Hadir dikali Rp 15,000
21 - Uang Transport = Jumlah Hadir dikali Rp 20,000
22 - Total Gaji = Gaji Pokok ditambah Uang Lembur, Uang Makan, dan Uang Transport
23
24
25 LAYOUT HASIL :
26 TABEL GAJI PEGAWAI BULAN INI
27 Jumlah Uang
Lembur
Nama Hadir Gaji Pokok Total Gaji
28 (jam) Lembur Makan Transport
(hari)
29 Eri Junaedi 25 20 Rp 600,000 Rp 200,000 Rp 375,000 Rp 500,000 Rp 1,675,000

created by scomptec
 A B C D E F G H I
30 Hani Selvia 26 10 Rp 750,000 Rp 100,000 Rp 390,000 Rp 520,000 Rp 1,760,000
31 Roy Saputra 22 40 Rp 850,000 Rp 400,000 Rp 330,000 Rp 440,000 Rp 2,020,000
32 Fitri Juniarti 23 50 Rp 550,000 Rp 500,000 Rp 345,000 Rp 460,000 Rp 1,855,000
33 Gunawan 28 30 Rp 650,000 Rp 300,000 Rp 420,000 Rp 560,000 Rp 1,930,000
34 Hariawan 27 10 Rp 900,000 Rp 100,000 Rp 405,000 Rp 540,000 Rp 1,945,000
35 Viona 27 40 Rp 700,000 Rp 400,000 Rp 405,000 Rp 540,000 Rp 2,045,000
36 Ima Marina 29 25 Rp 650,000 Rp 250,000 Rp 435,000 Rp 580,000 Rp 1,915,000
37 Firman Hadi 30 50 Rp 850,000 Rp 500,000 Rp 450,000 Rp 600,000 Rp 2,400,000
38 Tri Gunardi 28 40 Rp 800,000 Rp 400,000 Rp 420,000 Rp 560,000 Rp 2,180,000
39 TOTAL GAJI Rp 19,725,000
40 GAJI MINIMUM Rp 1,675,000
41 GAJI MAKSIMUM Rp 2,400,000
42 RATA-RATA GAJI Rp 1,972,500

created by scomptec
 J K L M N O
1
2
3
4
5 55
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29

created by scomptec
 TABEL HARGA HANDPHONE

Tanggal 28-Dec-2023
US$ 1
Rp. 8,000

Harga Harga Sebelum

No. Keterangan Laba 20% PAJAK 10% Harga Jual
US$ Rupiah Pajak
1 Nokia X55 110 880,000 176,000 1,056,000 105,600 1,161,600
2 Nokia L254 120 960,000 192,000 1,152,000 115,200 1,267,200
3 Nokia Z23 225 1,800,000 360,000 2,160,000 216,000 2,376,000
4 Samsung G112 226 1,808,000 361,600 2,169,600 216,960 2,386,560
5 Samsung G452 225 1,800,000 360,000 2,160,000 216,000 2,376,000
6 Samsung G111 135 1,080,000 216,000 1,296,000 129,600 1,425,600
7 Samsung GM1 102 816,000 163,200 979,200 97,920 1,077,120
8 Samsung X212 138 1,104,000 220,800 1,324,800 132,480 1,457,280
9 Ericsson A3618 98 784,000 156,800 940,800 94,080 1,034,880
10 Ericsson R220 109 872,000 174,400 1,046,400 104,640 1,151,040
X 1 2 3 4 5 6 7 8 9 10
1 1 2 3 4 5 6 7 8 9 10 ABSOLUTE
2 2 4 6 8 10 12 14 16 18 20 SEMI
3 3 6 9 12 15 18 21 24 27 30 ABSOLUTE
4 4 8 12 16 20 24 28 32 36 40
5 5 10 15 20 25 30 35 40 45 50
6 6 12 18 24 30 36 42 48 54 60
7 7 14 21 28 35 42 49 56 63 70
8 8 16 24 32 40 48 56 64 72 80
9 9 18 27 36 45 54 63 72 81 90
10 10 20 30 40 50 60 70 80 90 100

10 10 20 30 40 50 60 70 80 90 100

9 9 18 27 36 45 54 63 72 81 90

8 8 16 24 32 40 48 56 64 72 80

7 7 14 21 28 35 42 49 56 63 70

6 6 12 18 24 30 36 42 48 54 60

5 5 10 15 20 25 30 35 40 45 50

4 4 8 12 16 20 24 28 32 36 40

3 3 6 9 12 15 18 21 24 27 30

2 2 4 6 8 10 12 14 16 18 20

1 1 2 3 4 5 6 7 8 9 10

X 1 2 3 4 5 6 7 8 9 10

100 90 80 70 60 50 40 30 20 10 10

90 81 72 63 54 45 36 27 18 9 9

80 72 64 56 48 40 32 24 16 8 8
70 63 56 49 42 35 28 21 14 7 7

60 54 48 42 36 30 24 18 12 6 6

50 45 40 35 30 25 20 15 10 5 5

40 36 32 28 24 20 16 12 8 4 4

30 27 24 21 18 15 12 9 6 3 3

20 18 16 14 12 10 8 6 4 2 2

10 9 8 7 6 5 4 3 2 1 1

10 9 8 7 6 5 4 3 2 1 X
$A$1 Mengunci kolom dan baris
A$1 Mengunci baris Ke 1
$A1 Mengunci kolom Ke 1
10 9 8 7 6 5 4 3 2 1 +
1
2
3
4
5
6
7
8
9
10
Rumus Semi Absolut
Format - Cell - Number - Custom

JUMLAH
200 150 125 120
LEMBAR
1 200 150 125 120
2 400 300 250 240
3 600 450 375 360
4 800 600 500 480
5 1000 750 625 600
6 1200 900 750 720
7 1400 1050 875 840
8 1600 1200 1000 960
9 1800 1350 1125 1080
10 2000 1500 1250 1200