Distributor Soft Drink

47
DISTRIBUTOR SOFT DRINK DISTRIBUTOR JUMLAH BOTOL JUMLAH FANTA COCA COLA PEPSI SPRITE BOTOL HARGA Jakarta ### 60,000 70,000 ### ### ### Cirebon ### 17,000 26,000 ### ### ### Yogyakarta ### 25,000 30,000 ### ### ### Bandung ### 24,000 27,000 ### ### ### Tegal ### 25,000 32,000 ### ### ### Semarang ### 30,000 27,000 ### ### ### Surabaya ### 25,000 35,000 ### ### ### MERK HARGA FANTA 900 COCA COLA 975 PEPSI 700 SPRITE 750 =C6*$C$16+D6*$C$17+E6*$C$18+F6*$C$19

Transcript of Distributor Soft Drink

Page 1: Distributor Soft Drink

DISTRIBUTOR SOFT DRINK

DISTRIBUTORJUMLAH BOTOL JUMLAH

FANTA COCA COLA PEPSI SPRITE BOTOL HARGAJakarta 45,000 60,000 70,000 60,500 235,500 193,375,000 Cirebon 10,000 17,000 26,000 55,000 108,000 85,025,000 Yogyakarta 15,000 25,000 30,000 45,000 115,000 92,625,000 Bandung 20,500 24,000 27,000 35,000 106,500 87,000,000 Tegal 19,000 25,000 32,000 28,000 104,000 84,875,000 Semarang 24,000 30,000 27,000 25,000 106,000 88,500,000 Surabaya 30,000 25,000 35,000 18,000 108,000 89,375,000

MERK HARGAFANTA 900COCA COLA 975PEPSI 700SPRITE 750

=C6*$C$16+D6*$C$17+E6*$C$18+F6*$C$19

Page 2: Distributor Soft Drink

PERIODE DISKON MULAI TANGGAL 1-Sep-99 s/d 15-Sep-99

NO NAMA KODE MATERI BIAYA DISKON JML. BIAYA

1 Hapsarie 1 WordStar 75,000 10-Sep-99 15,000 60,000 2 Amir 3 dBase 125,000 15-Sep-99 18,750 106,250 3 Yunan 2 Lotus 100,000 20-Sep-99 - 100,000 4 Afif 4 Quattro 140,000 23-Sep-99 - 140,000 5 Leonard 2 Lotus 100,000 24-Sep-99 - 100,000 6 Erika 3 dBase 125,000 12-Sep-99 18,750 106,250 7 Titik 5 Word 150,000 11-Sep-99 15,000 135,000 8 Yayuk 7 Access 250,000 1-Sep-99 37,500 212,500 9 Hendro 6 Excel 200,000 2-Sep-99 30,000 170,000

10 Oki Marvel 8 Visual Basic 300,000 27-Sep-99 - 300,000 11 Agus Salim 9 Pascal 150,000 16-Sep-99 - 150,000 12 Taufik 11 Turbo C 250,000 17-Sep-99 - 250,000 13 Dino 13 Oracle 400,000 19-Sep-99 - 400,000 14 Denny 14 CorelDraw 300,000 16-Sep-99 - 300,000 15 Tina 15 AutoCad 350,000 2-Sep-99 52,500 297,500 16 Dhany 12 Delphi 350,000 5-Sep-99 17,500 332,500 17 Venny 11 Turbo C 250,000 9-Sep-99 37,500 212,500 18 Ita 10 Cobol 200,000 4-Sep-99 50,000 150,000 19 Yati 3 dBase 125,000 12-Sep-99 18,750 106,250 20 Dio 12 Delphi 350,000 25-Sep-99 - 350,000

KODE MATER BIAYA DISKON1 WordSt 75,000 20%2 Lotus 100,000 25%3 dBase 125,000 15%4 Quattro 140,000 20%5 Word 150,000 10%6 Excel 200,000 15%7 Access 250,000 15%8 Visual 300,000 10%9 Pascal 150,000 25%

10 Cobol 200,000 25%11 Turbo 250,000 15%12 Delphi 350,000 5%13 Oracle 400,000 5%14 CorelD 300,000 10%15 AutoCa 350,000 15%

TANGGAL DAFTAR

Page 3: Distributor Soft Drink

TARIP PENGETIKAN KOMPUTER

TARIP CETAK/LEMBAR

KODE-2 PRINTERKWARTO FOLIO

Spasi 1 Spasi 2 Spasi 1 Spasi 2D Dot Matrik 200 100 300 150L Laser 500 300 700 450

NO. NAMAJENIS

SIFATKWARTO FOLIO JUMLAH BIAYA CETAK JUMLAH

DISKONTOTAL

PRINTER Spasi 1 Spasi 2 Spasi 1 Spasi 2 CETAK BIASA KILAT BIAYA BIAYA1 Amir Santoso D Kilat 5 10 12 3 30 6,050 4,538 10,588 - 10,588 2 Yunan Purba L Biasa 3 12 2 10 27 11,000 - 11,000 - 11,000 3 Pungki L Biasa 10 2 6 12 30 15,200 - 15,200 - 15,200 4 Arintoko L Biasa 12 6 4 2 24 11,500 - 11,500 - 11,500 5 Zeni Tr D Kilat 11 4 2 6 23 4,100 3,075 7,175 - 7,175 6 Abdul D Kilat 21 2 10 4 37 8,000 6,000 14,000 - 14,000 7 Afif L Kilat 60 9 12 2 83 42,000 31,500 73,500 7,350 66,150 8 Denny D Biasa 50 10 11 50 121 21,800 - 21,800 2,180 19,620

=IF(D11="D";F11*$I$6+G11*$J$6+H11*$K$6+I11*$L$6;F11*$I$7+G11*$J$7+H11*$K$7+I11*$L$7)

=IF(E11="Kilat";K11*75%;0)

Page 4: Distributor Soft Drink

1 Km pertama Rp 2,500 Kilometer berikutnya Rp 2,000

Jarak Tempuh Tarip1 2,500 2 4,500 3 6,500 4 8,500 5 10,500 6 12,500 7 14,500 8 16,500 9 18,500

10 20,500

=IF(B7=1;2500;IF(B7>1;1*2500+(B7-1)*2000))

Page 5: Distributor Soft Drink

MENGHITUNG GAJI BERSIH BERDASARKAN PPH-21

Kode Status Tanggungan PTKP/Bln PTKP/Th. K/0 Kawin 0 216,000 2,592,000 K/1 Kawin 1 288,000 3,456,000 K/2 Kawin 2 360,000 4,320,000 K/3 Kawin 3 432,000 5,184,000 TK/0 Tdk. Kawin 0 144,000 1,728,000 TK/1 Tdk. Kawin 1 216,000 2,592,000 TK/2 Tdk. Kawin 2 288,000 3,456,000 TK/3 Tdk. Kawin 3 360,000 4,320,000

NO. NAMA JABATAN STAT GJ. POKOK TUNJANGAN

TRANSPORT GJ. KOTOR BY. JABATAN PTKP PKP

PAJAK GJ. BERSIH RUMAH OBAT PER BLN PER TH. PER BLN PER TH. 1 Denny Staff Tk/0 750,000 100,000 125,000 50,000 1,025,000 51,250 144,000 1,728,000 829,750 9,957,000 82,975 942,025 2 Dino Staff K/3 900,000 120,000 150,000 50,000 1,220,000 54,000 432,000 5,184,000 734,000 8,808,000 73,400 1,146,600 3 Taufik Staff K/1 2,000,000 300,000 333,333 60,000 2,693,333 54,000 288,000 3,456,000 2,351,333 28,216,000 248,533 2,444,800 4 Budi Staff K/0 600,000 75,000 100,000 50,000 825,000 41,250 216,000 2,592,000 567,750 6,813,000 56,775 768,225 5 Putu Kabag Tk/3 3,150,000 375,000 525,000 80,000 4,130,000 54,000 360,000 4,320,000 3,716,000 44,592,000 453,233 3,676,767 6 Titik Staff Tk/2 1,800,000 225,000 300,000 90,000 2,415,000 54,000 288,000 3,456,000 2,073,000 24,876,000 207,300 2,207,700 7 Amir Kabag K/2 3,400,000 400,000 566,667 100,000 4,466,667 54,000 360,000 4,320,000 4,052,667 48,632,000 503,733 3,962,933 8 Yunan Kabag K/1 3,000,000 300,000 500,000 200,000 4,000,000 54,000 288,000 3,456,000 3,658,000 43,896,000 444,533 3,555,467 9 Afif Staff K/0 800,000 150,000 133,333 - 1,083,333 54,000 216,000 2,592,000 813,333 9,760,000 81,333 1,002,000 10 Oki Staff K/0 1,700,000 200,000 283,333 50,000 2,233,333 54,000 216,000 2,592,000 1,963,333 23,560,000 196,333 2,037,000 11 Gatut Staff K/3 1,200,000 175,000 200,000 50,000 1,625,000 54,000 432,000 5,184,000 1,139,000 13,668,000 113,900 1,511,100

Page 6: Distributor Soft Drink

NIRVANA STUDIO

STUDIO FILM 1 2A JURASIC PARK 10,000 8,000 B BLUE LAGOON 9,000 7,000 C ZORRO 7,000 5,000 D TITANIC 6,000 4,000 E HERCULES 5,000 3,000 F BURNING MISSISIPI 4,000 2,500

NO. NAMA STUDIO FILM HRG.TIKET JML.TIKET JML.HRG DISKON HRG.DIBYR1 SARAH A1 JURASIC PARK #N/A 2 #N/A #N/A #N/A2 NOORDEVIANA C2 ZORRO #N/A 3 #N/A #N/A #N/A3 MERIAM D2 TITANIC #N/A 4 #N/A #N/A #N/A4 KUSUMA E1 HERCULES #N/A 2 #N/A #N/A #N/A5 WARDHANI B2 BLUE LAGOON #N/A 1 #N/A #N/A #N/A6 MAURIZKA C2 ZORRO #N/A 3 #N/A #N/A #N/A7 AINUR F1 BURNING MISSISIPI #N/A 2 #N/A #N/A #N/A8 RAKHMA D2 TITANIC #N/A 1 #N/A #N/A #N/A9 DHANI E1 HERCULES #N/A 1 #N/A #N/A #N/A

10 IYOP F2 BURNING MISSISIPI #N/A 2 #N/A #N/A #N/A11 ROFIKA D1 TITANIC #N/A 3 #N/A #N/A #N/A12 ADE E2 HERCULES #N/A 2 #N/A #N/A #N/A13 NURAELI A2 JURASIC PARK #N/A 1 #N/A #N/A #N/A14 ZAMAN B2 BLUE LAGOON #N/A 3 #N/A #N/A #N/A

Page 7: Distributor Soft Drink

OKI MARVEL NIP. 87874587GAJI POKOK 500,000 JML. JAM LEMBUR (Eq.) 129 UPAH LEMBUR 372,832

TANGGAL HARI Status Hari Jam Lembur Equivalent1-Aug-99 Minggu Libur 10 02-Aug-99 Senin Biasa 0 03-Aug-99 Selasa Biasa 9 17.54-Aug-99 Rabu Biasa 0 05-Aug-99 Kamis Biasa 7 13.56-Aug-99 Jumat Biasa 8 15.57-Aug-99 Sabtu Libur 5 108-Aug-99 Minggu Libur 7 149-Aug-99 Senin Biasa 0 0

10-Aug-99 Selasa Biasa 0 011-Aug-99 Rabu Biasa 0 012-Aug-99 Kamis Biasa 0 013-Aug-99 Jumat Biasa 0 014-Aug-99 Sabtu Libur 2 415-Aug-99 Minggu Libur 2 416-Aug-99 Senin Biasa 0 017-Aug-99 Selasa Libur 3 618-Aug-99 Rabu Biasa 2 3.519-Aug-99 Kamis Biasa 2 3.520-Aug-99 Jumat Biasa 0 021-Aug-99 Sabtu Libur 1 222-Aug-99 Minggu Libur 9 2123-Aug-99 Senin Biasa 1 1.524-Aug-99 Selasa Biasa 0 025-Aug-99 Rabu Biasa 0 026-Aug-99 Kamis Biasa 1 1.527-Aug-99 Jumat Biasa 2 3.528-Aug-99 Sabtu Libur 4 829-Aug-99 Minggu Libur 0 030-Aug-99 Senin Biasa 0 031-Aug-99 Selasa Biasa 0 0

JUMLAH JAM LEMBUR 75 129

=IF(OR(C7="Minggu";C7="Sabtu");"Libur";"Biasa")

Page 8: Distributor Soft Drink

=IF(E10<=0;0;IF(AND(D10="Biasa";E10<=1);1,5;IF(AND(D10="Biasa";E10>1);1,5+(E10-1)*2;IF(AND(D10="Libur";E10<=7);E10*2;IF(AND(D10="Libur";E10=8);7*2+1*3;7*2+1*3+(E10-8)*4)))))

Page 9: Distributor Soft Drink

Kode Status Tanggungan PTKP/Bln PTKP/Th. K/0 Kawin 0 216,000 2,592,000 K/1 Kawin 1 288,000 3,456,000 K/2 Kawin 2 360,000 4,320,000 K/3 Kawin 3 432,000 5,184,000 TK/0 Tdk. Kawin 0 144,000 1,728,000 TK/1 Tdk. Kawin 1 216,000 2,592,000 TK/2 Tdk. Kawin 2 288,000 3,456,000 TK/3 Tdk. Kawin 3 360,000 4,320,000

NO. NAMA JABATAN STAT GJ. POKOK TUNJANGAN TRANSPORT GJ. KOTOR ASTEK BY. JABATAN PTKP PKP PAJAK GJ. BERSIH RUMAH OBAT PER BLN PER TH. PER BLN PER TH.

1 Denny Staff Tk/0 750,000 100,000 125,000 50,000 1,025,000 20,500 51,250 144,000 1,728,000 809,250 9,711,000 80,925 923,575 2 Dino Staff K/3 900,000 120,000 150,000 50,000 1,220,000 24,400 54,000 432,000 5,184,000 709,600 8,515,200 70,960 1,124,640 3 Taufik Staff K/1 2,000,000 300,000 333,333 60,000 2,693,333 53,867 54,000 288,000 3,456,000 2,297,467 27,569,600 240,453 2,399,013 4 Budi Staff K/0 600,000 75,000 100,000 50,000 825,000 16,500 41,250 216,000 2,592,000 551,250 6,615,000 55,125 753,375 5 Putu Kabag Tk/3 3,150,000 375,000 525,000 80,000 4,130,000 82,600 54,000 360,000 4,320,000 3,633,400 43,600,800 440,843 3,606,557 6 Titik Staff Tk/2 1,800,000 225,000 300,000 90,000 2,415,000 48,300 54,000 288,000 3,456,000 2,024,700 24,296,400 202,470 2,164,230 7 Amir Kabag K/2 3,400,000 400,000 566,667 100,000 4,466,667 89,333 54,000 360,000 4,320,000 3,963,333 47,560,000 490,333 3,887,000 8 Yunan Kabag K/1 3,000,000 300,000 500,000 200,000 4,000,000 80,000 54,000 288,000 3,456,000 3,578,000 42,936,000 432,533 3,487,467 9 Afif Staff K/0 800,000 150,000 133,333 - 1,083,333 21,667 54,000 216,000 2,592,000 791,667 9,500,000 79,167 982,500 10 Oki Staff K/0 1,700,000 200,000 283,333 50,000 2,233,333 44,667 54,000 216,000 2,592,000 1,918,667 23,024,000 191,867 1,996,800 11 Gatut Staff K/3 1,200,000 175,000 200,000 50,000 1,625,000 32,500 54,000 432,000 5,184,000 1,106,500 13,278,000 110,650 1,481,850

Page 10: Distributor Soft Drink

SISTEM PENILAIAN

UJIAN 1 30% Jumlah Pertemuan 16 x, per pertemuan nilainya 5UJIAN 2 50% Contoh : Mahasiswa masuk 12x, maka presensi dihitungPRESENSI 20% dengan cara 20% x 12 x 3

NAMA NIM PRESENSI % NILAI 1 NILAI 2 % NILAI 1 % NILAI 2 NIL.PRES NIL. TOTAL PREDIKAT KETERANGANOki Marvel 1212121 16 100% 98 99 29.4 49.5 12.80 91.70 A LulusAbdul Rokhman 1112121 12 75% 87 78 26.1 39 9.60 74.70 C LulusYunan Purba 1211112 10 63% 57 87 17.1 43.5 8.00 68.60 C LulusAfif 2212223 9 56% 54 60 16.2 30 7.20 53.40 D Tdk. LulusDenny 2211112 14 88% 54 87 16.2 43.5 11.20 70.90 C LulusDino 2212222 15 94% 97 98 29.1 49 12.00 90.10 A LulusTitik 2211112 6 38% 54 60 16.2 30 4.80 51.00 D Tdk. LulusYayuk 3212123 9 56% 90 98 27 49 7.20 83.20 B LulusHaris 3211223 2 13% 54 88 16.2 44 1.60 61.80 C LulusAndri 1122221 12 75% 57 87 17.1 43.5 9.60 70.20 C Lulus

=D9/22

=$C$4*F9

Page 11: Distributor Soft Drink

document.xls GAJI

GAJI PEGAWAI

NO. NAMA PANGKAT GRADE GAPOK TUN.OBAT U. MAKAN GAKOT PAJAK GJ.BERSIH1 FAROKHI CC-05 5 300,000 50,000 75,000 425,000 42,500 382,500 2 LISWANTI SC-07 7 475,000 79,167 75,000 629,167 62,917 566,250 3 PUR'ADI CC-06 6 400,000 66,667 75,000 541,667 54,167 487,500 4 MUSOFI CC-05 5 300,000 50,000 75,000 425,000 42,500 382,500 5 SYAIKHU SP-08 8 500,000 83,333 75,000 658,333 65,833 592,500 6 MADFURI AF-10 10 600,000 100,000 75,000 775,000 77,500 697,500 7 TAUFIK AF-11 11 650,000 108,333 75,000 833,333 83,333 750,000 8 ZAINAL SP-09 9 550,000 91,667 75,000 716,667 71,667 645,000 9 MUSTOFA SC-07 7 475,000 79,167 75,000 629,167 62,917 566,250

GRADEPANGKAT 5 6 7 8 9 10 11

AF 600,000 650,000 CC 300,000 400,000 SC 450,000 475,000 SP 500,000 550,000

Page 12: Distributor Soft Drink

document.xls PARAHYANGAN

PARAHYANGAN

NO. NAMA PEMESAN KODE KELAS STATUS HARGA JML. TIKET JML. HARGA1 TITIK EXD EXECUTIVE DEWASA 100,000 2 200,000 2 KHEIZA EKA EKONOMI ANAK 20,000 4 80,000 3 RIZAL EKL EKONOMI LANSIA 30,000 3 90,000 4 GATUT BIA BISNIS ANAK 30,000 4 120,000 5 YATI EXA EXECUTIVE ANAK 50,000 1 50,000 6 ANYA BIL BISNIS LANSIA 45,000 2 90,000 7 IAN BID BISNIS DEWASA 60,000 4 240,000 8 DARA EKD EKONOMI DEWASA 50,000 2 100,000

KODE-1 BI EK EXKELAS BISNIS EKONOMI EXECUTIVE

KODE-2 KET BI EK EX A ANAK 30,000 20,000 50,000 D DEWASA 60,000 50,000 100,000 L LANSIA 45,000 30,000 75,000

Page 13: Distributor Soft Drink

document.xls PRESENSI2

PRESENSI KEHADIRAN KARYAWANPT. XYZ

JAM KERJA 8:30

NO. NAMA GOL TGL.MSK JAM MSK TERLAMBAT1 AFIF A 9/7/1999 9:00 30 MENIT2 AMIR C 9/5/1999 8:45 15 MENIT3 TAUFIK D 9/1/1999 7:50 0 MENIT FORMAT GENERAL4 DINO C 9/2/1999 10:15 105 MENIT5 DENI C 9/4/1999 9:40 70 MENIT6 TINA D 9/8/1999 9:35 65 MENIT7 DANI B 9/7/1999 9:00 30 MENIT8 GATUT B 9/6/1999 11:04 154 MENIT

G8 =IF(F8-$D$5<0;0;HOUR(F8-$D$5)*60+MINUTE(F8-$D$5))

Page 14: Distributor Soft Drink

document.xls KWH

TARIP LISTRIK

NO. NAMA ALAMAT KODE BIAYA JUMLAH JUMLAH PEMAKAIAN (Rp) TGL. JUMLAH DENDA TOTALBEBAN PEMAKAIAN 0 - 75 Kwh 76 - 100 Kwh >100 Kwh BAYAR BIAYA BIAYA

1 NANA JL. PEMUDA 1 1 4,000 40 8,000 - - 5-Sep-99 8,000 0 8,000 2 IYOP JL. BEO 4 3 6,000 140 15,000 7,500 16,000 8-Sep-99 38,500 3,850 34,650 3 ADE JL. ANYER 5 2 5,000 80 15,000 1,500 - 10-Sep-99 16,500 1,650 14,850 4 NURZAMAN JL. NURI 3 2 5,000 120 15,000 7,500 8,000 12-Sep-99 30,500 3,050 27,450 5 SARAH JL. TUPAI 9 3 6,000 90 15,000 4,500 - 15-Sep-99 19,500 1,950 17,550 6 RIZKA JL. MURAI 8 1 4,000 70 14,000 - - 17-Sep-99 14,000 1,400 12,600 7 YOYON JL. GAGAK 5 2 5,000 60 12,000 - - 2-Sep-99 12,000 - 12,000 8 NUNING JL. NURI 7 1 4,000 45 9,000 - - 8-Sep-99 9,000 900 8,100

Page 15: Distributor Soft Drink

document.xls UANGPECAH

JUMLAH UANG PECAHAN

JML.UANG UANG PECAHAN Rp 50,000 Rp 20,000 Rp 10,000 Rp 5,000 Rp1,000 Rp 500 Rp 100 Rp 50 Rp 25

678,565 13 1 - 1 3 1 - 1 - 789,000 15 1 1 1 4 - - - - 457,575 9 - - 1 2 1 - 1 1 345,700 6 2 - 1 - 1 2 - -

SEL RUMUS C7 =ROUNDDOWN(B7/$C$6;0) D7 =ROUNDDOWN((B7-(C7*$C$6))/$D$6;0) E7 =ROUNDDOWN((B7-C7*$C$6-D7*$D$6)/$E$6;0) F7 =ROUNDDOWN((B7-C7*$C$6-D7*$D$6-E7*$E$6)/$F$6;0) G7 =ROUNDDOWN((B7-C7*$C$6-D7*$D$6-E7*$E$6-F7*$F$6)/$G$6;0) H7 =ROUNDDOWN((B7-C7*$C$6-D7*$D$6-E7*$E$6-F7*$F$6-G7*$G$6)/$H$6;0) I7 =ROUNDDOWN((B7-C7*$C$6-D7*$D$6-E7*$E$6-F7*$F$6-G7*$G$6-H7*$H$6)/$I$6;0) J7 =ROUNDDOWN((B7-C7*$C$6-D7*$D$6-E7*$E$6-F7*$F$6-G7*$G$6-H7*$H$6-I7*$I$6)/$J$6;0) K7 =ROUNDDOWN((B7-C7*$C$6-D7*$D$6-E7*$E$6-F7*$F$6-G7*$G$6-H7*$H$6-I7*$I$6-J7*$J$6)/$K$6;0)

Page 16: Distributor Soft Drink

document.xls UMUR

MENGETAHUI UMUR DAN HARI LAHIR

TANGGAL SEKARANG 4/8/2023

NO NAMA LAHIR UMUR KODE HARITANGGAL HARI TAHUN BULAN MINGGU HARI 1 Minggu

1 Anto 12/01/90 Sabtu 33 396 1,584 11,647 2 Senin2 Parto 08/17/45 Jumat 78 936 3,744 27,951 3 Selasa3 Akri 09/12/50 Selasa 73 876 3,504 26,126 4 Rabu4 Tarsan 02/10/65 Rabu 58 696 2,784 20,938 5 Kamis5 Asmuni 02/28/45 Rabu 78 936 3,744 28,118 6 Jumat6 Basuki 03/24/80 Senin 43 516 2,064 15,494 7 Sabtu7 Gogon 01/03/89 Selasa 34 408 1,632 12,335 8 Bendhot 07/01/69 Selasa 54 648 2,592 19,357

Page 17: Distributor Soft Drink

document.xls BEP

BEP

BY. TETAP (BT) 220,000 CONTIBUTION MARGIN (CM) 0.55 CM=1-(BV/S)BY. VAR (BV) 45 PER UNIT BEP Rp (BEP) 400,000 BEP=BT/CMHRG. JUAL (S) 100 PER UNIT BEP (Unit) 4,000 UNIT=BEP/SKAPASITAS MAXIMUM (KM) 8,000 UNIT MARGIN OF SAFETY (MS) 50% MS=(KM-UNIT)/KM*100

PENJUALAN BIAYA LABA (RUGI)UNIT RUPIAH VARIABEL TETAP TOTAL

- - - 220,000 220,000 (220,000) 800 80,000 36,000 220,000 256,000 (176,000) 1,600 160,000 72,000 220,000 292,000 (132,000) 2,400 240,000 108,000 220,000 328,000 (88,000) 3,200 320,000 144,000 220,000 364,000 (44,000) 4,000 400,000 180,000 220,000 400,000 - 4,800 480,000 216,000 220,000 436,000 44,000 5,600 560,000 252,000 220,000 472,000 88,000 6,400 640,000 288,000 220,000 508,000 132,000 7,200 720,000 324,000 220,000 544,000 176,000 8,000 800,000 360,000 220,000 580,000 220,000

Page 18: Distributor Soft Drink

document.xls KALENDER

SEPTEMBER 1999

RABU KAMIS JUMAT SABTU MINGGU SENIN SELASA KODE HARI1 2 3 4 5 6 7 1 MINGGU

RABU KAMIS JUMAT SABTU MINGGU SENIN SELASA 2 SENIN8 9 10 11 12 13 14 3 SELASA

RABU KAMIS JUMAT SABTU MINGGU SENIN SELASA 4 RABU15 16 17 18 19 20 21 5 KAMIS

RABU KAMIS JUMAT SABTU MINGGU SENIN SELASA 6 JUMAT22 23 24 25 26 27 28 7 SABTU

RABU KAMIS JUMAT SABTU MINGGU SENIN SELASA29 30 1 2 3 4 5

=VLOOKUP(WEEKDAY(B5);$J$5:$K$11;2)

01/09/1999

Page 19: Distributor Soft Drink

document.xls SEWA-DISP

LIST PEMBAYARAN SEWA DISPENSER AQUADES

NO. NAMA TOKO ALAMAT TGL. PERJANJIAN PEMBAYARAN I PEMBAYARAN II PEMBAYARAN III KERJASAMA TGL. TAGIH TGL. BAYAR Rp. TGL. TAGIH TGL. BAYAR Rp. TGL. TAGIH TGL. BAYAR Rp.

1 Toko Sepatu ABC Jl. Kwitang 5 13-Mar-99 1 s/d 15 Mar 100,000 1 s/d 15 Apr 100,000 1 s/d 15 May 100,000 2 Wartel Mawar Jl. Radio Dalam 4 10-Jun-99 1 s/d 15 Jun 100,000 1 s/d 15 Jul 100,000 1 s/d 15 Aug 100,000 3 Media Center Jl. Thamrin 10 10-Apr-99 1 s/d 15 Apr 100,000 1 s/d 15 May 100,000 1 s/d 15 Jun 100,000 4 Star Elektronik Jl. Sudirman 14 5-Mar-99 1 s/d 15 Mar 100,000 1 s/d 15 Apr 100,000 1 s/d 15 May 100,000 5 Toko Buku Pustaka Jl. Benhil 7 6-Jul-99 1 s/d 15 Jul 100,000 1 s/d 15 Aug 100,000 1 s/d 15 Sep 100,000 6 Compu Centre Jl. Prapatan 50 15-Aug-99 1 s/d 15 Sep 100,000 1 s/d 15 Oct 100,000 1 s/d 15 Nov 100,000 7 Metro Station Jl. Abdul Muis 3 12-Sep-99 1 s/d 15 Sep 100,000 1 s/d 15 Oct 100,000 1 s/d 15 Nov 100,000 8 Mc Donnald Jl. Agus Salim 2 25-Sep-99 1 s/d 15 Oct 100,000 1 s/d 15 Nov 100,000 1 s/d 15 Dec 100,000

JUMLAH 800,000 800,000 800,000

Page 20: Distributor Soft Drink

document.xls PANGKAT

PERPANGKATAN

X Y XY 8 50 400 64 2,500 160,000 7 45 315 49 2,025 99,225 5 80 400 25 6,400 160,000 8 50 400 64 2,500 160,000 9 75 675 81 5,625 455,625 7 20 140 49 400 19,600 2 40 80 4 1,600 6,400

X2 Y2 (XY)2

Page 21: Distributor Soft Drink

document.xls KIOSTEL

PERHITUNGAN PULSA TELEPHONE

NO. NAMANOMOR KOTA

ZONETGL.

HARI STATUSWAKTU BICARA LAMA

KLASIFIKASITELEPHONE TUJUAN TELEPHONE MULAI SELESAI BICARA1 ADE 0021752575 JAKARTA 1 10-Aug-99 SELASA BIASA 6:30 6:35 0:05 12 INA 0231341316 JAMBLANG 2 15-Aug-99 MINGGU LIBUR 7:25 9:40 2:15 73 IRA 0291233545 KUDUS 2 27-Aug-99 JUMAT BIASA 7:50 7:58 0:08 24 ITA 0274344251 YOGYAKARTA 2 28-Aug-99 SABTU LIBUR 23:10 23:39 0:29 85 EKA 0022327757 BANDUNG 1 30-Aug-99 SENIN BIASA 9:15 9:45 0:30 36 EVA 0031545578 SIDOARJO 3 2-Sep-99 KAMIS BIASA 17:20 17:40 0:20 37 SARAH 0361226245 DENPASAR 3 20-Jun-99 MINGGU LIBUR 10:00 12:00 2:00 7

TABELSATU TABELDUATARIP PER MENIT BERDASARKAN KLASIFIKASI

KODEKOTA

ZONE HARI BIASA HARI LIBUR TUJUAN1 2 3 4 5 6 7 8 0021 JAKARTA

1 480 960 1,200 960 480 240 480 240 0022 BANDUNG2 675 1,345 1,680 1,345 675 340 675 340 0024 SEMARANG3 840 1,680 2,100 1,680 840 420 840 420 0031 SIDOARJO

0061 MEDAN0231 JAMBLANG0233 CIKIJING0234 JATIBARANG0251 BOGOR0253 PANDEGLANG0254 MERAK0260 SUBANG0262 GARUT0263 CIANJUR0264 CIKAMPEK0265 PANGANDARAN0266 SUKABUMI0267 KARAWANG0271 SOLO0272 KLATEN0274 YOGYAKARTA0275 KUTOARJO0281 BANYUMAS0282 CILACAP0283 SLAWI0284 PEMALANG

Page 22: Distributor Soft Drink

document.xls KIOSTEL

0285 PEKALONGAN0286 BANJARNEGARA0287 KEBUMEN0289 BUMIAYU0291 KUDUS0293 TELUK BETUNG0294 KENDAL0295 REMBANG0297 KARIMUNJAWA0298 SALATIGA0322 LAMONGAN0323 SAMPANG0324 PAMEKASAN0331 JEMBER0332 BONDOWOSO0335 PROBOLINGGO0338 SITUBONDO0342 BLITAR0343 PASURUAN0351 MADIUN0352 PONOROGO0354 KEDIRI0357 PACITAN0361 DENPASAR0365 GILIMANUK0370 MATARAM0374 BIMA0381 ENDE0390 DILI0399 BAU CAU0411 UJUNGPANDANG0421 PARE-PARE0423 RANTEPAO0431 MANADO0451 PALU0452 POSO0457 DONGGALA0511 BANJARMASIN0536 PALANGKARAYA0541 SAMARINDA0542 BALIKPAPAN0561 PONTIANAK0562 SAMBAS0645 LHOKSEUMAWE0651 BANDA ACEH0711 PALEMBANG

Page 23: Distributor Soft Drink

document.xls KIOSTEL

0713 PRABUMULIH0721 BANDARLAMPUNG0731 LAHAT0736 BENGKULU0741 JAMBI0751 PADANG0752 BUKITTINGGI0761 PEKANBARU0778 BATAM0951 SORONG0956 FAKFAK0962 MANOKWARI0967 JAYAPURA0967 SENTANI0969 UNGARAN0971 MERAUKE0981 BIAK

Page 24: Distributor Soft Drink

document.xls KIOSTEL

SEL RUMUSE6 =VLOOKUP(LEFT(D6;4);TABELDUA;2)F6 =VLOOKUP(LEFT(D6;4);TABELDUA;3)H6 =CHOOSE(WEEKDAY(G6);"MINGGU";"SENIN";"SELASA";"RABU";"KAMIS";"JUMAT";"SABTU")I6 =IF(NOT(OR(H6="MINGGU";H6="SABTU"));"BIASA";"LIBUR")L6 =K6-J6M6 =IF(I6="BIASA";VLOOKUP(J6;TABELTIGA;2);VLOOKUP(J6;TABELEMPAT;2))N6 =INDEX(TABELSATU;F6;M6) O6 =(HOUR(L6)*60)*N6+MINUTE(L6)*N6 P6 =O6*10% Q6 =O6+P6

Page 25: Distributor Soft Drink

document.xls KIOSTEL

TARIP PERBIAYA PPn

TOTALMENIT BIAYA

480 2,400 240 2,640 675 91,125 9,113 100,238 1,345 10,760 1,076 11,836 340 9,860 986 10,846 1,200 36,000 3,600 39,600 2,100 42,000 4,200 46,200 840 100,800 10,080 110,880

TABELTIGA TABELEMPAT

ZONEJAM KLASIFI- JAM KLASIFI-

TELEPHONE KASI TELEPHONE KASI1 6:00:00 1 6:00:00 71 7:00:00 2 23:00:00 82 8:00:00 33 18:00:00 43 20:00:00 52 23:00:00 622122222221122222222

Page 26: Distributor Soft Drink

document.xls KIOSTEL

2222222322233233333332333333333333333333333333

Page 27: Distributor Soft Drink

document.xls KIOSTEL

32333333333333233

Page 28: Distributor Soft Drink

document.xls DOLAR

TABEL 1MENTERJEMAHKAN NILAI ANGKA KE HURUF ANGKA HURUF

0NO. NAMA BARANG KODE HARGA TERBILANG 1 SATU

1 Buku Tulis B1 3 TIGA DOLAR 2 DUA2 Spidol S1 6 ENAM DOLAR 3 TIGA3 Pensil P1 8 DELAPAN DOLAR 4 EMPAT4 Radio R1 34 TIGA PULUH EMPAT DOLAR 5 LIMA5 Radio R2 57 LIMA PULUH TUJUH DOLAR 6 ENAM6 Tape T1 63 ENAM PULUH TIGA DOLAR 7 TUJUH7 Tape T2 78 TUJUH PULUH DELAPAN DOLAR 8 DELAPAN8 Tape T3 88 DELAPAN PULUH DELAPAN DOLAR 9 SEMBILAN9 Compact Disc CD1 94 SEMBILAN PULUH EMPAT DOLAR 10 SEPULUH

10 Video Compact Disc VCD1 102 SERATUS DUA DOLAR 11 SEBELAS11 Video Compact Disc VCD2 108 SERATUS DELAPAN DOLAR 12 DUABELAS12 Mesin Ketik MK1 111 SERATUS SEBELAS DOLAR 13 TIGABELAS13 Play Station PS1 113 SERATUS TIGABELAS DOLAR 14 EMPATBELAS14 Televisi TE-1 125 SERATUS DUA PULUH LIMA DOLAR 15 LIMABELAS15 Mesin Fax MF-1 132 SERATUS TIGA PULUH DUA DOLAR 16 ENAMBELAS16 Televisi TE-2 147 SERATUS EMPAT PULUH TUJUH DOLAR 17 TUJUHBELAS17 Video Compact Disc Digital VCD3 153 SERATUS LIMA PULUH TIGA DOLAR 18 DELAPANBELAS18 Video Compact Disc Digital VCD4 165 SERATUS ENAM PULUH LIMA DOLAR 19 SEMBILAN BELAS

20 DUAPULUH

Page 29: Distributor Soft Drink

document.xls DOLAR

Page 30: Distributor Soft Drink

DAFTAR GAJI KARYAWAN PT. INTI PERKASAOKTOBER 1999

NO.NAMA

JABATAN STAT GAJI TUNJANGAN

TRANSPORTKARYAWAN POKOK RUMAH OBAT1 Amir Santos Kabag K/2 3,400,000 400,000 566,667 100,000 2 Putu Raka Kabag Tk/3 3,150,000 375,000 525,000 80,000 3 Yunan Purb Kabag K/1 3,000,000 300,000 500,000 200,000 4 Rahman R Kabag Tk/3 1,350,000 150,000 225,000 150,000 5 Leonard S Kabag K/2 900,000 200,000 150,000 75,000 6 Arintoko Kabag Tk/0 500,000 150,000 83,333 60,000 7 Agus Salim Kabag Tk/0 450,000 125,000 75,000 40,000 8 M. Taufik Staff K/1 2,000,000 300,000 333,333 60,000 9 Titik PrasetyStaff Tk/1 1,800,000 225,000 300,000 90,000

10 Oki Marvel Staff K/0 1,700,000 200,000 283,333 50,000 11 Gatut Prase Staff K/3 1,200,000 175,000 200,000 50,000 12 Dino FerdinaStaff K/3 900,000 120,000 150,000 50,000 13 M. Afif Staff K/0 800,000 150,000 133,333 - 14 Denny AryadStaff Tk/0 750,000 100,000 125,000 50,000 15 Dede Staff Tk/0 750,000 125,000 125,000 80,000 16 M. Toha Staff K/3 675,000 150,000 112,500 75,000 17 Zeni Tr Staff K/0 650,000 180,000 108,333 70,000 18 Yayuk Staff K/0 625,000 125,000 104,167 75,000 19 Budi Staff K/0 600,000 75,000 100,000 50,000 20 Andri H Staff K/1 600,000 175,000 100,000 67,500 21 Andi Staff Tk/3 600,000 120,000 100,000 75,000 22 Hendro Staff K/3 575,000 100,000 95,833 50,000 23 Chichi Staff K/1 555,000 100,000 92,500 70,000 24 Pinkan Staff Tk/2 500,000 100,000 83,333 60,000 25 Abdul Rokh Staff Tk/2 475,000 125,000 79,167 65,000 26 Arif RakhmaStaff Tk/3 450,000 100,000 75,000 60,000 27 Dunasari Staff K/0 450,000 115,000 75,000 60,000 28 Maya Staff Tk/3 425,000 90,000 70,833 50,000 29 Erika Staff K/1 400,000 100,000 66,667 50,000 30 Rully Staff K/3 350,000 75,000 58,333 50,000

T O T A L 30,580,000 4,825,000 5,096,667 2,062,500

Kode Status Tanggungan PTKP/Bln PTKP/Th. K/0 Kawin 0 216,000 2,592,000 K/1 Kawin 1 288,000 3,456,000 K/2 Kawin 2 360,000 4,320,000 K/3 Kawin 3 432,000 5,184,000 TK/0 Tdk. Kawin 0 144,000 1,728,000 TK/1 Tdk. Kawin 1 216,000 2,592,000 TK/2 Tdk. Kawin 2 288,000 3,456,000 TK/3 Tdk. Kawin 3 360,000 4,320,000

Page 31: Distributor Soft Drink

GJ. KOTOR ASTEKBIAYA PTKP PKP

JABATAN PER BLN PER TH. PER BLN PER TH. 4,466,667 89,333 54,000 360,000 4,320,000 3,963,333 47,560,000 4,130,000 82,600 54,000 360,000 4,320,000 3,633,400 43,600,800 4,000,000 80,000 54,000 288,000 3,456,000 3,578,000 42,936,000 1,875,000 37,500 54,000 360,000 4,320,000 1,423,500 17,082,000 1,325,000 26,500 54,000 360,000 4,320,000 884,500 10,614,000 793,333 15,867 39,667 144,000 1,728,000 593,800 7,125,600 690,000 13,800 34,500 144,000 1,728,000 497,700 5,972,400 2,693,333 53,867 54,000 288,000 3,456,000 2,297,467 27,569,600 2,415,000 48,300 54,000 216,000 2,592,000 2,096,700 25,160,400 2,233,333 44,667 54,000 216,000 2,592,000 1,918,667 23,024,000 1,625,000 32,500 54,000 432,000 5,184,000 1,106,500 13,278,000 1,220,000 24,400 54,000 432,000 5,184,000 709,600 8,515,200 1,083,333 21,667 54,000 216,000 2,592,000 791,667 9,500,000 1,025,000 20,500 51,250 144,000 1,728,000 809,250 9,711,000 1,080,000 21,600 54,000 144,000 1,728,000 860,400 10,324,800 1,012,500 20,250 50,625 432,000 5,184,000 509,625 6,115,500 1,008,333 20,167 50,417 216,000 2,592,000 721,750 8,661,000 929,167 18,583 46,458 216,000 2,592,000 648,125 7,777,500 825,000 16,500 41,250 216,000 2,592,000 551,250 6,615,000 942,500 18,850 47,125 288,000 3,456,000 588,525 7,062,300 895,000 17,900 44,750 360,000 4,320,000 472,350 5,668,200 820,833 16,417 41,042 432,000 5,184,000 331,375 3,976,500 817,500 16,350 40,875 288,000 3,456,000 472,275 5,667,300 743,333 14,867 37,167 288,000 3,456,000 403,300 4,839,600 744,167 14,883 37,208 288,000 3,456,000 404,075 4,848,900 685,000 13,700 34,250 360,000 4,320,000 277,050 3,324,600 700,000 14,000 35,000 216,000 2,592,000 435,000 5,220,000 635,833 12,717 31,792 360,000 4,320,000 231,325 2,775,900 616,667 12,333 30,833 288,000 3,456,000 285,500 3,426,000 533,333 10,667 26,667 432,000 5,184,000 64,000 768,000 42,564,167 851,283 1,368,875

Page 32: Distributor Soft Drink

PAJAK GJ. BERSIH

490,333 3,887,000 440,843 3,606,557 432,533 3,487,467 142,350 1,695,150 88,450 1,210,050 59,380 718,087 49,770 626,430 240,453 2,399,013 210,338 2,156,362 191,867 1,996,800 110,650 1,481,850 70,960 1,124,640 79,167 982,500 80,925 923,575 86,040 972,360 50,963 941,288 72,175 915,992 64,812 845,771 55,125 753,375 58,853 864,798 47,235 829,865 33,138 771,279 47,228 753,923 40,330 688,137 40,407 688,876 27,705 643,595 43,500 642,500 23,133 599,984 28,550 575,783 6,400 516,267 3,413,613 38,299,271

Page 33: Distributor Soft Drink

DAFTAR GAJI KARYAWAN PT. INTI PERKASAOKTOBER 1999

NO.NAMA

JABATAN STAT GAJI TUNJANGAN

KARYAWAN POKOK RUMAH OBAT1 Amir Santoso Kabag K/2 3,400,000 400,000 566,667 2 Putu Raka Kabag Tk/3 3,150,000 375,000 525,000 3 Yunan Purba Kabag K/1 3,000,000 300,000 500,000 4 Rahman R Kabag Tk/3 1,350,000 150,000 225,000 5 Leonard S Kabag K/2 900,000 200,000 150,000 6 Arintoko Kabag Tk/0 500,000 150,000 83,333 7 Agus Salim Kabag Tk/0 450,000 125,000 75,000

Kabag Total 12,750,000 1,700,000 2,125,000 8 M. Taufik Staff K/1 2,000,000 300,000 333,333 9 Titik Prasetya Staff Tk/1 1,800,000 225,000 300,000

10 Oki Marvel Staff K/0 1,700,000 200,000 283,333 11 Gatut Prasetyo Staff K/3 1,200,000 175,000 200,000 12 Dino Ferdinal Staff K/3 900,000 120,000 150,000 13 M. Afif Staff K/0 800,000 150,000 133,333 14 Denny Aryadi Staff Tk/0 750,000 100,000 125,000 15 Dede Staff Tk/0 750,000 125,000 125,000 16 M. Toha Staff K/3 675,000 150,000 112,500 17 Zeni Tr Staff K/0 650,000 180,000 108,333 18 Yayuk Staff K/0 625,000 125,000 104,167 19 Budi Staff K/0 600,000 75,000 100,000 20 Andri H Staff K/1 600,000 175,000 100,000 21 Andi Staff Tk/3 600,000 120,000 100,000 22 Hendro Staff K/3 575,000 100,000 95,833 23 Chichi Staff K/1 555,000 100,000 92,500 24 Pinkan Staff Tk/2 500,000 100,000 83,333 25 Abdul Rokhman Staff Tk/2 475,000 125,000 79,167 26 Arif Rakhman Staff Tk/3 450,000 100,000 75,000 27 Dunasari Staff K/0 450,000 115,000 75,000 28 Maya Staff Tk/3 425,000 90,000 70,833 29 Erika Staff K/1 400,000 100,000 66,667 30 Rully Staff K/3 350,000 75,000 58,333

Staff Total 17,830,000 3,125,000 2,971,667 T O T A L 43,330,000 6,525,000 7,221,667

Grand Total 73,910,000 11,350,000 12,318,333

Kode Status Tanggungan PTKP/Bln PTKP/Th. K/0 Kawin 0 216,000 2,592,000 K/1 Kawin 1 288,000 3,456,000 K/2 Kawin 2 360,000 4,320,000 K/3 Kawin 3 432,000 5,184,000 TK/0 Tdk. Kawin 0 144,000 1,728,000 TK/1 Tdk. Kawin 1 216,000 2,592,000 TK/2 Tdk. Kawin 2 288,000 3,456,000 TK/3 Tdk. Kawin 3 360,000 4,320,000

Page 34: Distributor Soft Drink

TRANSPORT GJ. KOTOR ASTEKBIAYA PTKP PKP

JABATAN PER BLN PER TH. PER BLN 100,000 4,466,667 89,333 54,000 360,000 4,320,000 3,963,333 80,000 4,130,000 82,600 54,000 360,000 4,320,000 3,633,400 200,000 4,000,000 80,000 54,000 288,000 3,456,000 3,578,000 150,000 1,875,000 37,500 54,000 360,000 4,320,000 1,423,500 75,000 1,325,000 26,500 54,000 360,000 4,320,000 884,500 60,000 793,333 15,867 39,667 144,000 1,728,000 593,800 40,000 690,000 13,800 34,500 144,000 1,728,000 497,700 705,000 17,280,000 345,600 344,167 60,000 2,693,333 53,867 54,000 288,000 3,456,000 2,297,467 90,000 2,415,000 48,300 54,000 216,000 2,592,000 2,096,700 50,000 2,233,333 44,667 54,000 216,000 2,592,000 1,918,667 50,000 1,625,000 32,500 54,000 432,000 5,184,000 1,106,500 50,000 1,220,000 24,400 54,000 432,000 5,184,000 709,600 - 1,083,333 21,667 54,000 216,000 2,592,000 791,667 50,000 1,025,000 20,500 51,250 144,000 1,728,000 809,250 80,000 1,080,000 21,600 54,000 144,000 1,728,000 860,400 75,000 1,012,500 20,250 50,625 432,000 5,184,000 509,625 70,000 1,008,333 20,167 50,417 216,000 2,592,000 721,750 75,000 929,167 18,583 46,458 216,000 2,592,000 648,125 50,000 825,000 16,500 41,250 216,000 2,592,000 551,250 67,500 942,500 18,850 47,125 288,000 3,456,000 588,525 75,000 895,000 17,900 44,750 360,000 4,320,000 472,350 50,000 820,833 16,417 41,042 432,000 5,184,000 331,375 70,000 817,500 16,350 40,875 288,000 3,456,000 472,275 60,000 743,333 14,867 37,167 288,000 3,456,000 403,300 65,000 744,167 14,883 37,208 288,000 3,456,000 404,075 60,000 685,000 13,700 34,250 360,000 4,320,000 277,050 60,000 700,000 14,000 35,000 216,000 2,592,000 435,000 50,000 635,833 12,717 31,792 360,000 4,320,000 231,325 50,000 616,667 12,333 30,833 288,000 3,456,000 285,500 50,000 533,333 10,667 26,667 432,000 5,184,000 64,000 1,357,500 25,284,167 505,683 1,024,708 2,767,500 59,844,167 1,196,883 1,713,042 4,830,000 102,408,333 2,048,167 3,081,917

Page 35: Distributor Soft Drink

PKP PAJAK GJ. BERSIH PER TH.

47,560,000 490,333 3,887,000 43,600,800 440,843 3,606,557 42,936,000 432,533 3,487,467 17,082,000 142,350 1,695,150 10,614,000 88,450 1,210,050 7,125,600 59,380 718,087 5,972,400 49,770 626,430 174,890,800 1,703,660 15,230,740 27,569,600 240,453 2,399,013 25,160,400 210,338 2,156,362 23,024,000 191,867 1,996,800 13,278,000 110,650 1,481,850 8,515,200 70,960 1,124,640 9,500,000 79,167 982,500 9,711,000 80,925 923,575 10,324,800 86,040 972,360 6,115,500 50,963 941,288 8,661,000 72,175 915,992 7,777,500 64,812 845,771 6,615,000 55,125 753,375 7,062,300 58,853 864,798 5,668,200 47,235 829,865 3,976,500 33,138 771,279 5,667,300 47,228 753,923 4,839,600 40,330 688,137 4,848,900 40,407 688,876 3,324,600 27,705 643,595 5,220,000 43,500 642,500 2,775,900 23,133 599,984 3,426,000 28,550 575,783 768,000 6,400 516,267 203,829,300 1,709,953 23,068,531

5,117,273 53,530,011 378,720,100 8,530,885 91,829,282

Page 36: Distributor Soft Drink

DAFTAR GAJI KARYAWANPT. ABC

BULAN OKTOBER 1999

NO.NAMA PENDIDIKAN MASA

GOLMASUK JUMLAH

STATUSJUMLAH

KARYAWAN TERAKHIR KERJA KERJA JAM LEMBUR ANAK1 TAUFIK SLTA 5 Tahun 2D 20 40 K 02 PUPUNG SLTP 8 Tahun 2C 15 12 TK 03 FAJAR D3 12 Tahun 3D 17 0 K 44 LUCKY SARJANA 15 Tahun 2D 18 16 K 55 ERIC SLTP 1 Tahun 2A 19 18 TK 06 BUDI D3 16 Tahun 3E 20 24 K 87 IRWAN SARJANA 9 Tahun 2C 19 20 K 08 CHENG SHANG SLTA 0 Tahun 2C 19 22 K 39 ADE SLTP 11 Tahun 2C 20 10 TK 0

10 OKI SLTP 4 Tahun 2B 20 1 TK 0T O T A L

Page 37: Distributor Soft Drink

JABATANGAJI TUNJANGAN

POKOK ISTRI/SUAMI ANAK JABATAN OBAT TRANSPORT MAKANSTAF 225,000 67,500 - - 37,500 200,000 150,000 STAF 175,000 - - - 29,167 150,000 112,500 MAN 475,000 142,500 12 118,750 79,167 170,000 127,500 DR 225,000 67,500 15 - 37,500 180,000 135,000 STAF 75,000 - - - 12,500 190,000 142,500 STAF 525,000 157,500 24 - 87,500 200,000 150,000 MAN 175,000 52,500 - 43,750 29,167 190,000 142,500 STAF 175,000 52,500 9 - 29,167 190,000 142,500 STAF 175,000 - - - 29,167 200,000 150,000 STAF 125,000 - - - 20,833 200,000 150,000

2,350,000 540,000 162,500 391,667 1,870,000 1,402,500

Page 38: Distributor Soft Drink

UPAH GAJI POTONGAN GAJILEMBUR KOTOR PPh KOPERASI PENSIUN ASTEK BERSIH 225,000 905,000 22,500 5,000 33,750 11,250 977,500 60,000 526,667 17,500 5,000 26,250 8,750 584,167 - 1,112,929 47,500 5,000 71,250 23,750 1,260,429 80,000 725,015 22,500 5,000 33,750 11,250 797,515 90,000 510,000 7,500 5,000 11,250 3,750 537,500 120,000 1,240,024 52,500 5,000 78,750 26,250 1,402,524 100,000 732,917 17,500 5,000 26,250 8,750 790,417 110,000 699,176 17,500 5,000 26,250 8,750 756,676 50,000 604,167 17,500 5,000 26,250 8,750 661,667 5,000 500,833 12,500 5,000 18,750 6,250 543,333 840,000 7,556,727 235,000 50,000 352,500 117,500 8,311,727

Page 39: Distributor Soft Drink

Kotak1 Kotak3 Kotak5SLTP D3 MASTER

MS. KERJA GOL MS. KERJA GOL MS. KERJA GOL0 Tahun 2A 0 Tahun 3A 0 Tahun 4A4 Tahun 2B 4 Tahun 3B 4 Tahun 4B8 Tahun 2C 8 Tahun 3C 8 Tahun 4C

12 Tahun 2D 12 Tahun 3D 12 Tahun 4D16 Tahun 2E 16 Tahun 3E 16 Tahun 4E

Kotak2 Kotak4 Kotak6SLTA SARJANA GAJI POKOK

MS. KERJA GOL MS. KERJA GOL 2A 75,000 0 Tahun 2C 0 Tahun 2A 2B 125,000 4 Tahun 2D 4 Tahun 2B 2C 175,000 8 Tahun 2E 8 Tahun 2C 2D 225,000

12 Tahun 3A 12 Tahun 2D 2E 275,000 16 Tahun 3B 16 Tahun 2E 3A 325,000

3B 375,000 3C 425,000 3D 475,000 3E 525,000 4A 575,000 4B 625,000 4C 675,000 4D 725,000 4E 776,000

Page 40: Distributor Soft Drink

LAPORAN PENJUALAN PRINTERSEPTEMBER 1999

NO. NAMA TGL.BELI KODE NAMA PRINTER HRG/UNIT JML.PEMBL.1 ABDUL 24-Sep E4 Epson STYLUS 640 2,675,000 4 2 YAYUK 4-Sep C3 Canon BJC 4850 5,650,000 3 3 TITIK 14-Sep H5 HP Deksjet 1120 C 6,790,000 5 4 AMIR 12-Sep H2 HP Deksjet 670 C 1,950,000 2 5 YUNAN 22-Sep C1 Canon BJC 255 SP 1,175,000 3 6 DINO 20-Sep E6 Epson STYLUS 800 3,150,000 7 7 DENI 16-Sep C2 Canon BJC 4300 SP 2,850,000 8 8 OKI 13-Sep E3 Epson STYLUS 400 1,775,000 5 9 GATUT 10-Sep E4 Epson STYLUS 640 2,675,000 9

10 HENDRO 21-Sep C2 Canon BJC 4300 SP 2,850,000 10 11 PUTU RAKA 19-Sep C5 Canon BJC 80 3,250,000 4 12 IWAN 22-Sep H4 HP Deksjet 720 3,650,000 2 13 TAUFIK 24-Sep C2 Canon BJC 4300 SP 2,850,000 2 14 AGUNG 5-Sep H1 HP Deksjet 420 1,375,000 7

T O T A L 42,665,000

Page 41: Distributor Soft Drink

PRICE LISTKODE PRINTER HARGA

JML.HARGA DISKON HRG.DIBAYAR C1 Canon BJC 255 SP 1,175,000 10,700,000 - 10,700,000 C2 Canon BJC 4300 SP 2,850,000 16,950,000 - 16,950,000 C3 Canon BJC 4850 5,650,000 33,950,000 - 33,950,000 C4 Canon BJC 700 3,690,000 3,900,000 - 3,900,000 C5 Canon BJC 80 3,250,000 3,525,000 176,250 3,348,750 E1 Epson LX-300 1,450,000 22,050,000 2,205,000 19,845,000 E2 Epson LQ 2170 5,600,000 22,800,000 1,140,000 21,660,000 E3 Epson STYLUS 400 1,775,000 8,875,000 - 8,875,000 E4 Epson STYLUS 640 2,675,000 24,075,000 - 24,075,000 E5 Epson STYLUS 800 3,150,000 28,500,000 1,425,000 27,075,000 H1 HP Deksjet 420 1,375,000 13,000,000 650,000 12,350,000 H2 HP Deksjet 670 C 1,950,000 7,300,000 365,000 6,935,000 H3 HP Deksjet 695 C 2,000,000 5,700,000 - 5,700,000 H4 HP Deksjet 720 3,650,000 9,625,000 - 9,625,000 H5 HP Deksjet 1120 C 6,790,000 210,950,000 5,961,250 204,988,750 H6 HP Laserjet 6 L 4,775,000

L1 Lemark 1000 990,000 L2 Lemark 5000 1,490,000 L3 Lemark 7000 2,090,000