NAMA PEGAWAI
A
B
C
D
E
F
G
H
I
J
K
L
JUMLAH
RATA-RATA
MASUKAN
TUNJANGAN
GAJI
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
450,000
250,000
400,000
350,000
500,000
450,000
600,000
550,000
460,000
600,000
580,000
500,000
5,690,000
474,167
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,000
25,000
40,000
35,000
50,000
45,000
60,000
55,000
46,000
60,000
58,000
50,000
569,000
47,417
PENGELUARAN
KOPERASI
SOSIAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
120,000
10,000
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
60,000
5,000
Rumus :
Tunjangan : =C9*10%
Terima Bersih : =C9+D9-E9-F9
Jumlah Gaji,Tunjangan,Koperasi, Sosial, Terima Bersih
TERIMA BERSIH
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
480,000
260,000
425,000
370,000
535,000
480,000
645,000
590,000
491,000
645,000
623,000
535,000
6,079,000
506,583
PRAKTIKUM 2
FUNGSI LOGIKA = AND
A
1
0
1
B
1
1
0
Nama
a
b
c
d
e
f
g
h
i
j
k
N. Teori
90
67
65
70
80
70
55
45
90
81
78
FUNGSI LOGIKA = OR
A AND B
1
N. Praktik
90
80
70
55
56
79
60
70
71
72
65
A
1
0
1
B
1
1
0
Fungsi = and
Fungsi = or
1
0
0
0
0
1
0
0
1
1
0
Rumus :
Fungsi Logika A AND B : =AND(B4;A4).
Fungsi Logika A OR B : =OR(F5;E5).
Fungsi = AND
: =AND(B10>=70;C10>=70).
Fungsi = OR
: =OR(B10>=70;C10>=70)
A OR B
1
1
1
1
1
1
1
0
1
1
1
1
PRATIKUM 3
NO.
1
2
3
4
5
6
7
8
9
10
11
12
NAMA PENUMPANG
A
B
C
D
E
F
G
H
I
J
K
L
Rumus :
Jenis Kelas Ekonomi dan Eksklusif : =IF(D5="E";"EKONOMI";IF(D5="k";"EKSKLUSIF"))
Harga Kelas Ekonomi dan Eksklusif : =IF(D5="E";"25000";IF(D5="K";"55000"))
Catatan Tidak Ada dan +Makanan : =IF(D5="E";"TIDAK ADA";IF(D5="k";"+MAKANAN"))
DUNG
CATATAN
TIDAK ADA
+MAKANAN
TIDAK ADA
+MAKANAN
TIDAK ADA
+MAKANAN
TIDAK ADA
+MAKANAN
TIDAK ADA
+MAKANAN
TIDAK ADA
+MAKANAN
INPUT
no.
1
2
Persediaan kursi
kode kereta
Jenis
e
EKONOMI
k
EKSKLUSIF
harga
25000
55000
jumlah kursi
200
200
output
no
1
2
kode kereta
e
k
jenis
EKONOMI
EKSKLUSIF
sisa kursi
harga
25000
55000
output
sisa kursi
200
200
kursi sementara
ekonomi
37
kursi sementara
eksklusif
37
proses (nota)
no
1
2
kode kereta
e
k
`jenis
EKONOMI
EKSKLUSIF
proses (nota)
no
1
2
kode kereta
e
k
`jenis
EKONOMI
EKSKLUSIF
proses (nota)
no
1
2
kode kereta
e
k
`jenis
EKONOMI
EKSKLUSIF
no
kode kereta
`jenis
1
2
e
k
EKONOMI
EKSKLUSIF
tanggal: 22/02/2012
no : 00 01
nama : Hizkia Glorius
proses (nota)
harga
25000
55000
jumlah kursi
80
90
total
bayar
kembalian
Rp
Rp
Rp
Rp
Rp
jumlah
2,000,000.00
4,950,000.00
6,950,000.00
6,990,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
jumlah
300,000.00
660,000.00
960,000.00
1,000,000.00
40,000.00
Rp
Rp
Rp
Rp
Rp
jumlah
375,000.00
880,000.00
1,255,000.00
1,300,000.00
45,000.00
tanggal: 22/02/2012
no : 00 02
nama : NURFAJRIN
proses (nota)
harga
25000
55000
jumlah kursi
12
12
total
bayar
kembalian
tanggal: 22/02/2012
no : 00 03
nama : NURUL HILDA
proses (nota)
harga
25000
55000
harga
jumlah kursi
15
16
total
bayar
kembalian
tanggal: 22/02/2012
no : 00 03
nama : NURUL HILDA
proses (nota)
jumlah kursi
jumlah
25000
55000
56
45
total
bayar
kembalian
Rp
Rp
Rp
Rp
Rp
1,400,000.00
2,475,000.00
3,875,000.00
3,900,000.00
25,000.00
Ekonomi
pesanan 1
80
pesanan 2
12
pesanan 3
15
pesanan 4
56
JUMLAH
163
Eksklusif
pesanan 1
90
pesanan 2
12
pesanan 3
16
pesanan 4
45
JUMLAH
163
pratikum 4
daftar nama penumpang kereta api jakarta bandung
no.
1
2
3
4
5
6
7
8
9
10
11
12
nama penumpang
a
b
c
d
e
f
g
h
i
j
k
l
kode kereta
k
k
b
k
b
e
e
k
b
k
b
e
jenis keLas
ekslusif
ekslusif
bisnis
ekslusif
bisnis
ekonomi
ekonomi
ekslusif
bisnis
ekslusif
bisnis
ekonomi
Harga kereta
55000
55000
150000
55000
150000
25000
25000
55000
150000
55000
150000
25000
Rumus :
Jenis Kelas Ekslusif, Bisnis, dan Ekonomi
: =IF(D4="e";"ekonomi";IF(D4="k";"ekslusif";IF(D4="b";"bisnis")))
: =IF(D4="e";"25000";IF(D4="k";"55000";IF(D4="b";"150000")))
Catatan
ndung
m")))
catatan
+makanan
+makanan
makan & minum
+makanan
makan & minum
tidak ada
tidak ada
+makanan
makan & minum
+makanan
makan & minum
tidak ada
praktikum 5
Daftar nama penumpang kereta api jakarta bandung
no.
1
2
3
4
5
6
7
8
9
10
11
12
nama penumpang
a
b
c
d
e
f
g
h
i
j
k
l
kode kereta
E
k
b
r
p
b
k
p
r
e
k
b
jenis keLAS
ekonomi
ekslusif
bisnis
reguler
0
bisnis
ekslusif
0
reguler
ekonomi
ekslusif
bisnis
harga kereta
25000
55000
150000
45000
125000
150000
55000
125000
45000
25000
55000
150000
Rumus :
Jenis Kelas Ekonomi, Ekslusif, Bisnis, dan Reguler : =IF(D4="e";"ekonomi";IF(D4="k";"ekslusif";IF(D4="b";"bisnis";IF(D4="R";"reguler"))))
Harga Kereta
: =IF(D4="e";"25000";IF(D4="k";"55000";IF(D4="b";"150000";IF(D4="R";"45000";IF(D4="p";"125000")))))
Catatan : =IF(D4="e";"tidak ada";IF(D4="k";"+makanan";IF(D4="b";"makan & minum";IF(D4="r";"softdrink";IF(D4="p";"makan + minum")))))
)))
m")))))
catatan
tidak ada
+makanan
makan & minum
softdrink
makan + minum
makan & minum
+makanan
makan + minum
softdrink
tidak ada
+makanan
makan & minum
PRAKTIKUM 6
LAPORAN SEWA MOBIL PADA PT. MOBIL TIMOR
no
nama penyewa
jumlah (unit)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
a
b
c
d
e
f
g
h
i
j
k
l
m
n
o
1
2
5
6
8
9
12
1
2
9
4
6
7
4
5
81
4
8
11
12
3
5
6
7
9
10
4
3
6
14
15
117
JUMLAH
total
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
600,000
2,400,000
8,250,000
10,800,000
3,600,000
6,750,000
10,800,000
1,050,000
2,700,000
13,500,000
2,400,000
2,700,000
6,300,000
8,400,000
11,250,000
91,500,000.00
Rumus :
Total : =D4*E4*150000
Diskon : =IF(D4<5;F4*0%;IF(D4<10;F4*5%;F4*10%))
Bayar : =F4-G4
Jumlah Unit, Hari, Total, Diskon, Bayar : =SUM(D4:D18), =SUM(E4:E18), =SUM(F4:F18), =SUM(G4:G18), =F19-G19
diskon
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
412,500.00
540,000.00
180,000.00
337,500.00
1,080,000.00
675,000.00
135,000.00
315,000.00
562,500.00
4,237,500.00
bayar
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
600,000.00
2,400,000.00
7,837,500.00
10,260,000.00
3,420,000.00
6,412,500.00
9,720,000.00
1,050,000.00
2,700,000.00
12,825,000.00
2,400,000.00
2,565,000.00
5,985,000.00
8,400,000.00
10,687,500.00
87,262,500.00
PRAKTIKUM 7
Laporan sewa mobil pada pt. Mobil timor
no
NAMA PENYEWA
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
JUMLAH
JUMLAH
(UNIT)
1
2
7
12
25
34
45
21
3
10
15
25
37
1
5
243
4
5
7
8
10
11
12
14
15
6
7
8
9
3
4
123
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
600,000.00
1,500,000.00
7,350,000.00
14,400,000.00
37,500,000.00
56,100,000.00
81,000,000.00
44,100,000.00
6,750,000.00
9,000,000.00
15,750,000.00
30,000,000.00
49,950,000.00
450,000.00
3,000,000.00
357,450,000.00
DISKON
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
367,500.00
1,440,000.00
7,500,000.00
19,635,000.00
40,500,000.00
8,820,000.00
450,000.00
1,575,000.00
6,000,000.00
17,482,500.00
103,770,000.00
Rumus :
Total : =D4*E4*150000
Diskon : =IF(D4<=5;F4*0%;IF(D4<=10;F4*5%;IF(D4<=20;F4*10%;IF(D4<=30;F4*20%;IF(D4<=40;F4*35%;F4*50%)))))
Bayar : =F4-G4
Jumlah Unit, Hari, Total, Diskon, Bayar : =SUM(D4:D18), =SUM(E4:E18), =SUM(F4:F18), =SUM(G4:G18), =SUM(H4:H18)
BAYAR
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
600,000.00
1,500,000.00
6,982,500.00
12,960,000.00
30,000,000.00
36,465,000.00
40,500,000.00
35,280,000.00
6,750,000.00
8,550,000.00
14,175,000.00
24,000,000.00
32,467,500.00
450,000.00
3,000,000.00
253,680,000.00
No
Nama Barang
Stok
NIKE
50
ADIDAS
30
AND1
90
YONEX
60
PUMA
70
EIGER
50
SPEED
66
CRESSIDA
90
IBANEZ
99
10
KOPI ABC
99
11
KOPI TORABIKA
98
12
KOPI LUWAK
50
13
DANCOW
100
14
KICKERS
500
15
FRISIAN FLAG
600
16
MACBETH
96
17
MILO
45
18
SUSU INDOMILK
40
19
YAMAHA
10
20
SENSEN
30
Harga Satuan
jumlah
Rp
200,000.00
Rp
10,000,000.00
Rp
350,000.00
Rp
10,500,000.00
Rp
750,000.00
Rp
67,500,000.00
Rp
250,000.00
Rp
15,000,000.00
Rp
150,000.00
Rp
10,500,000.00
Rp
300,000.00
Rp
15,000,000.00
Rp
500,000.00
Rp
33,000,000.00
Rp
150,000.00
Rp
13,500,000.00
Rp
3,500,000.00
Rp
346,500,000.00
Rp
1,000.00
Rp
99,000.00
Rp
1,200.00
Rp
117,600.00
Rp
1,000,000.00
Rp
50,000,000.00
Rp
50,000.00
Rp
5,000,000.00
Rp
50,000.00
Rp
25,000,000.00
Rp
50,000.00
Rp
30,000,000.00
Rp
350,000.00
Rp
33,600,000.00
Rp
50,000.00
Rp
2,250,000.00
Rp
50,000.00
Rp
2,000,000.00
Rp
500,000.00
Rp
5,000,000.00
Rp
250,000.00
Rp
7,500,000.00
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
banyaknya barang
7
10
8
7
6
48
9
8
7
9
7
5
6
4
5
6
7
8
9
1
2
Jenis Barang
NIKE
ADIDAS
AND1
YONEX
PUMA
EIGER
SPEED
CRESSIDA
IBANEZ
KOPI ABC
KOPI TORABIKA
KOPI LUWAK
DANCOW
KICKERS
FRISIAN FLAG
MACBETH
MILO
SUSU INDOMILK
YAMAHA
SENSEN
0
Harga
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
200,000.00
350,000.00
750,000.00
250,000.00
150,000.00
300,000.00
500,000.00
150,000.00
3,500,000.00
1,000.00
1,200.00
1,000,000.00
50,000.00
50,000.00
50,000.00
350,000.00
50,000.00
50,000.00
500,000.00
250,000.00
TOTAL
BAYAR
UANG KEMBALI
Jumlah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,400,000.00
3,500,000.00
6,000,000.00
1,750,000.00
900,000.00
14,400,000.00
4,500,000.00
1,200,000.00
24,500,000.00
9,000.00
8,400.00
5,000,000.00
300,000.00
200,000.00
250,000.00
2,100,000.00
350,000.00
400,000.00
4,500,000.00
250,000.00
71,517,400.00
85,000,000.00
13,482,600.00
NO
1
2
3
4
5
6
7
8
9
10
11
Nama barang
NIKE
ADIDAS
AND1
YONEX
PUMA
EIGER
SPEED
CRESSIDA
IBANEZ
KOPI ABC
KOPI TORABIKA
Sisa Stok
20
82
53
64
2
57
82
92
90
91
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Harga
200,000.00
350,000.00
750,000.00
250,000.00
150,000.00
300,000.00
500,000.00
150,000.00
3,500,000.00
1,000.00
1,200.00
12
13
14
15
16
17
18
19
20
KOPI LUWAK
DANCOW
KICKERS
FRISIAN FLAG
MACBETH
MILO
SUSU INDOMILK
YAMAHA
SENSEN
45
94
496
595
90
38
32
1
29
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,000,000.00
50,000.00
50,000.00
50,000.00
350,000.00
50,000.00
50,000.00
500,000.00
250,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
10,000,000.00
10,500,000.00
67,500,000.00
15,000,000.00
10,500,000.00
15,000,000.00
33,000,000.00
13,500,000.00
346,500,000.00
99,000.00
117,600.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
50,000,000.00
5,000,000.00
25,000,000.00
30,000,000.00
33,600,000.00
2,250,000.00
2,000,000.00
5,000,000.00
7,500,000.00
Praktikum 8
laporan gaji bulanan pada pt.air minum asera di jakarta
no
status
ANAK
1
2
3
4
5
6
7
8
9
10
11
12
MENIKAH
BELUM
MENIKAH
MENIKAH
MENIKAH
MENIKAH
MENIKAH
MENIKAH
MENIKAH
MENIKAH
MENIKAH
MENIKAH
I
II
III
IV
0
I
II
III
IV
0
I
II
NAMA
KARYAWAN
A
B
C
D
E
F
G
H
I
J
K
L
GOL
KELAMIN
STATUS
GAPOK
iii
III
III
IV
I
II
III
IV
I
II
III
IV
L
L
L
P
L
P
L
P
L
L
L
P
M
M
M
S
M
S
M
S
M
M
M
S
7000000
7000000
7000000
1000000
5000000
6000000
7000000
1000000
5000000
6000000
7000000
1000000
Rumus :
Gapok : =IF(F4="I"; "5000000";IF(F4="II";"6000000";IF(F4="III";"7000000";IF(F4="IV";"1000000"))))
T. Istri : =IF(F4="i";I4*20%;IF(F4="ii";I4*15%;IF(F4="iii";I4*10%;IF(F4="iv";I4*5%))))
Total : =I4+J4
T. ISTRI
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
700,000.00
700,000.00
700,000.00
50,000.00
1,000,000.00
900,000.00
700,000.00
50,000.00
1,000,000.00
900,000.00
700,000.00
50,000.00
TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,700,000.00
7,700,000.00
7,700,000.00
1,050,000.00
6,000,000.00
6,900,000.00
7,700,000.00
1,050,000.00
6,000,000.00
6,900,000.00
7,700,000.00
1,050,000.00
Praktikum 9
Laporan Penjualan buku pada toko wahana gramedia di bandung
NO.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
JUDUL BUKU
VISUAL BASIC
PASCAL
MS-WORD
MS-EXCEL
MS-ACCESS
C++
POWER POINT
WINDOWS
FOTRAN
AUTOCAD
CORELDRAW
MERAKIT KOM.
WINDOWS XP
WINDOWS VISTA
CORELDRAW 11
STRUKTUR DATA
ARSITEKTUR
JAVA
WINDOWS NT
NOVEL
JUMLAH
Jumlah BUKU
12
11
7
13
21
14
9
13
11
12
4
19
21
20
15
14
12
11
5
6
250
HARGA SATUAN
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
30,000
32,000
27,000
28,000
29,000
30,000
31,000
55,000
31,000
45,000
34,000
46,000
50,000
50,000
50,000
52,000
62,000
46,000
50,000
42,000
820,000
HARGA TOTAL
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
360,000
352,000
189,000
364,000
609,000
420,000
279,000
715,000
341,000
540,000
136,000
874,000
1,050,000
1,000,000
750,000
728,000
744,000
506,000
250,000
252,000
10,459,000
DISKON
PAJAK
15%
20%
5%
15%
15%
15%
15%
15%
15%
15%
10%
5%
5%
5%
5%
5%
5%
7%
7%
7%
206%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
2.50%
50.00%
Rumus :
Harga Total : =D4*E4
Harga Dibayar : =F4-(F4*G4)+(F4*H4)
Jumlah Buku, Harga Satuan, Harga Total, Diskon, Pajak, Harga Dibayar : =SUM(D4:D23), =SUM(E4:E23), =SUM(F4:F23), =SUM(G4:G23)
=SUM(H4:H23), =SUM(I4:I23)
HARGA DIBAYAR
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
315,000
290,400
184,275
318,500
532,875
367,500
244,125
625,625
298,375
472,500
125,800
852,150
1,023,750
975,000
731,250
709,800
725,400
483,230
238,750
240,660
9,754,965
Praktikum 10
daftar upah lepas pada pt. Gajah tunggal di tangerang jawa barat
NO
KODE
NAMA LENGKAP
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
S
Y
S
Y
S
Y
S
Y
S
Y
S
Y
S
Y
S
Y
S
Y
S
Y
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
KUALIFIKASI
Senior
Yunior
Senior
Yunior
Senior
Yunior
Senior
Yunior
Senior
Yunior
Senior
Yunior
Senior
Yunior
Senior
Yunior
Senior
Yunior
Senior
Yunior
TOTAL UPAH
UPAH TERBESAR
UPAH TERKECIL
UPAH RATA-RATA
MASUK
8:00 AM
8:15 AM
7:30 AM
7:45 AM
8:00 AM
8:15 AM
7:30 AM
7:45 AM
8:00 AM
8:15 AM
7:30 AM
7:45 AM
8:00 AM
8:15 AM
7:30 AM
7:45 AM
8:00 AM
8:15 AM
7:30 AM
7:45 AM
Rumus :
Kualifikasi
Jumlah Jam Keja
Upah (Rp)
Total upah
: =IF(C5="S";"Senior";"Yunior")
: =G5-F5
: =IF(C5="S";H5*5500;H5*4000)
: =SUM(I5:I24)
JAM
PULANG
4:30 PM
3:30 PM
3:45 PM
2:45 PM
4:30 PM
3:30 PM
3:45 PM
2:45 PM
4:30 PM
3:30 PM
3:45 PM
2:45 PM
4:30 PM
3:30 PM
3:45 PM
2:45 PM
4:30 PM
3:30 PM
3:45 PM
2:45 PM
8:30:00 AM
7:15
8:15
7:00
8:30
7:15
8:15
7:00
8:30
7:15
8:15
7:00
8:30
7:15
8:15
7:00
8:30
7:15
8:15
7:00
UPAH(Rp)
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,948
1,208
1,891
1,167
1,948
1,208
1,891
1,167
1,948
1,208
1,891
1,167
1,948
1,208
1,891
1,167
1,948
1,208
1,891
1,167
31,068
1,948
1,167
1,553
PRAKTIKUM 11
REKAPITULASI PENDAPATAN PENJUALAN OBAT APOTIK "SEHAT SELALU"
Nama Obat
A1250
C2275
B3550
A4400
B2175
C4300
A1350
A3600
C1525
C2225
B4700
B1375
C4650
C3200
C2515
B1475
B3500
A3501
A2445
KODE OBAT
1
2
3
4
Nama
Nama Obat
Salesman
A
NEOZEP
B
SANAFLU
C
PROCOLD
D
DECOLGEN
E
SANAFLU
F
DECOLGEN
G
NEOZEP
H
PROCOLD
I
NEOZEP
J
SANAFLU
K
DECOLGEN
L
NEOZEP
M
DECOLGEN
N
PROCOLD
O
SANAFLU
P
NEOZEP
Q
PROCOLD
R
PROCOLD
S
SANAFLU
TOTAL
RATA-RATA
NILAI TERTINGGI
NILAI TERENDAH
TABEL HARGA
NAMA OBAT
NEOZEP
SANAFLU
PROCOLD
DECOLGEN
HARGA OBAT
Rp
1,000
Rp
500
Rp
750
Rp
1,500
Produksi Oleh
Jumlah Terjual
KALBE
BAYER
KONIMEX
KALBE
KONIMEX
BAYER
KALBE
KALBE
BAYER
BAYER
KONIMEX
KONIMEX
BAYER
BAYER
BAYER
KONIMEX
KONIMEX
KALBE
KALBE
250
275
550
400
175
300
350
600
525
225
700
375
650
200
515
475
500
501
445
8011
801
700
175
KODE PRODUKSI
PRODUKSI
Harga Obat
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,000
500
750
1,500
500
1,500
1,000
750
1,000
500
1,500
1,000
1,500
750
500
1,000
750
750
500
17,250
908
1,500
500
Bonus
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,000
30,000
7,500
60,000
45,000
4,500
300
162,300
8,542
60,000
-
Rumus :
Nama Obat, Jumlah Terjual, Produksi, Harga Obat, Bonus, Total Terima : =VLOOKUP(VALUE(MID(B4;2;1)); HARGA; 2), =VALUE(RIGHT(B4;3))
=HLOOKUP(LEFT(B4;1);PRODUKSI;2), =VLOOKUP(VALUE(MID(B4;2;1));HARGA;3), =IF(F4-500>=1; (F4-500)*300;0), =I4+H4
Total Terjual, Harga Obat, Bonus, Gapok, Total Terima : =SUM(F4:F22), =SUM(G4:G22), =SUM(H4:H22), =SUM(I4:I22), =SUM(J4:J22)
Rata-rata Terjual, Harga , Bonus, Gapok, Terima : =AVERAGE(F4:F23), =AVERAGE(G4:G22), =AVERAGE(H4:H22), =AVERAGE(I4:I22), =AVERAGE(J4:J22)
Nilai Tertinggi Terjual, Harga , Bonus, Gapok, Terima : =MAX(F4:F22), =MAX(G4:G22), =MAX(H4:H22), =MAX(I4:I22), =MAX(J4:J22)
Nilai Terendah Terjual, Harga , Bonus, Gapok, Terima : =MIN(F4:F22), =MIN(G4:G22), =MIN(H4:H22), =MIN(I4:I22), =MIN(J4:J22)
ALU"
Gaji Pokok
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
GE(J4:J22)
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
2,850,000
150,000
150,000
150,000
C
BAYER
Total Terima
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
150,000
150,000
165,000
150,000
150,000
150,000
150,000
180,000
157,500
150,000
210,000
150,000
195,000
150,000
154,500
150,000
150,000
150,300
150,000
3,012,300
158,542
210,000
150,000
Praktikum 12
nilai akhir ujian semester kelas x.a
No
NAMA SISWA
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
26
27
28
29
30
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
NILAI
SMT GANJIL
77
76
77
80
65
78
90
54
89
74
72
76
71
76
88
78
79
73
67
66
63
75
76
77
78
74
87
86
82
69
SMT GENAP
75
79
80
71
89
68
78
86
75
80
85
79
69
89
79
77
80
81
85
89
70
89
87
88
79
82
84
85
84
85
Rumus :
Rata-rata : =AVERAGE(D5:E5)
Nilai NR : =IF(F5>90;"A";IF(F5>85;"B";IF(F5>80;"C";IF(F5>75;"D";"E"))))
Rangking : =RANK(F5;$F$4:$F$33;0)
Keterangan : =IF(F5>=75;"Lulus";"TidakLulus")
RATA-RATA
Nilai NR
RANGKING
76
77.5
78.5
75.5
77
73
84
70
82
77
78.5
77.5
70
82.5
83.5
77.5
79.5
77
76
77.5
66.5
82
81.5
82.5
78.5
78
85.5
85.5
83
77
D
D
D
D
D
E
C
E
C
D
D
D
E
C
C
D
D
D
D
D
E
C
C
C
D
D
B
B
C
D
23
16
12
25
20
26
3
27
8
20
12
16
27
6
4
16
11
20
23
16
29
8
10
6
12
15
1
1
5
20
KETERANGAN
Lulus
Lulus
Lulus
Lulus
Lulus
TidakLulus
Lulus
TidakLulus
Lulus
Lulus
Lulus
Lulus
TidakLulus
Lulus
Lulus
Lulus
Lulus
Lulus
Lulus
Lulus
TidakLulus
Lulus
Lulus
Lulus
Lulus
Lulus
Lulus
Lulus
Lulus
Lulus
MATA PELAJARAN
TEKNOLOGI INFORMASI DAN KOMUNIKASI
KELAS XI
SEMESTER II
OLEH :
KTIKUM
T EXCEL