A

TANGGAL
PEMBELIAN

TIPE RUMAH

LUAS
BANGUNAN

LUAS TANAH

HARGA TANAH

REKAPITULASI PENJUALAN RUMAH

LAPORAN

30-June-2011

3
4

NO

KODE TIPE

01
02
03
04
05
06
07
08
09
10
11
12

135/158-MR
180/215-LM
090/116-SR
135/158-MK
090/116-SR
090/116-SK
135/158-MM
180/215-LR
180/215-LK
135/158-MM
090/116-SR
135/158-MK

6
7
8
9
10
11
12
13
14
15
16

NAMA PEMBELI
Catur Gunawan
Sindy Lestari
Anung Prasetya
Jeany Tyane
Sonny Sagala
Agus Mustofa
Ratna Rumanti
Wawan Irawan
Khairfansyah
Achmad Choirudin
Reni Himura
Indri Astuti

02 Feb 2011
03 Apr 2011
13 Mar 2011
16 Apr 2011
15 May 2011
24 May 2011
15 Apr 2011
20 Jan 2011
08 Apr 2011
10 Mar 2011
21 Mar 2011
09 Jun 2011

Ruby
Mutiara
Ruby
Kristal
Ruby
Kristal
Mutiara
Ruby
Kristal
Mutiara
Ruby
Kristal

135 m2
180 m2
90 m2
135 m2
90 m2
90 m2
135 m2
180 m2
180 m2
135 m2
90 m2
135 m2

158
215
116
158
116
116
158
215
215
158
116
158

m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

113,760,000
176,902,000
85,840,000
125,136,000
85,840,000
94,424,000
137,649,600
146,200,000
160,820,000
137,649,600
85,840,000
125,136,000

17
18

REKAPITULASI TIPE RUMAH

19

RUBY
MUTIARA
KRISTAL

20
21
22
23
24
25
26
27
28
29
30
31
32

JUMLAH RUMAH

TOTAL HARGA RUMAH

5 Rp
3 Rp
4 Rp

2,101,477,200
1,637,393,324
1,942,230,040

TABEL HARGA BANGUNAN

KODE HARGA
S
M
L
HARGA
Rp
250,000,000 Rp 350,000,000 Rp 450,000,000
TABEL HARGA TANAH per-M2
LUAS TANAH
M2
RUBY
50
750,000
100
740,000
150
720,000

TIPE RUMAH
KRISTAL
825,000
814,000
792,000

HARGA TANAH
=IF(E5="Ruby",VLOOKUP(G5,$C$30:$F$33,2),IF(E5="Kristal",VLOOK
F(E5="Mutiara",VLOOKUP(G5,$C$30:$F$33,4))))*G5
HARGA BANGUNAN
=HLOOKUP(MID(B5,9,1),$D$24:$F$25,2,FALSE)
BIAYA SERTIFIKAT
=IF(G5=116,5%*H5,IF(G5=158,7%*H5,IF(G5=215,9%*H5)))

MUTIARA
907,500
895,400
871,200

JUMLAH RUMAH
=COUNTIF($E$5:$E$16,C19)
TOTAL HARGA RUMAH
=SUMIF($E$5:$E$16,C19,$K$5:$K$16)

JUMLAH RUMAH
=COUNTIF($E$5:$E$16,C19)

A
33
34

200

680,000

748,000

822,800

TOTAL HARGA RUMAH

=SUMIF($E$5:$E$16,C19,$K$5:$K$16)
G
H

HARGA
BANGUNAN

BIAYA
SERTIFIKAT

HARGA RUMAH

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

350,000,000
450,000,000
250,000,000
350,000,000
250,000,000
250,000,000
350,000,000
450,000,000
450,000,000
350,000,000
250,000,000
350,000,000

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

7,963,200
15,921,180
4,292,000
8,759,520
4,292,000
4,721,200
9,635,472
13,158,000
14,473,800
9,635,472
4,292,000
8,759,520

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

471,723,200
642,823,180
340,132,000
483,895,520
340,132,000
349,145,200
497,285,072
609,358,000
625,293,800
497,285,072
340,132,000
483,895,520

17
18
19

TOTAL HARGA RUMAH Rp 5,681,100,564

HARGA RUMAH TERTINGGI Rp
HARGA RUMAH TERENDAH Rp
RATA-RATA HARGA RUMAH Rp

642,823,180
340,132,000
473,425,047

20
21
22
23
OKUP(G5,$C$30:$F$33,2),IF(E5="Kristal",VLOOKUP(G5,$C$30:$F$33,3),I
OKUP(G5,$C$30:$F$33,4))))*G5
24

25
9,1),$D$24:$F$25,2,FALSE)
26
27
IF(G5=158,7%*H5,IF(G5=215,9%*H5)))
28
29
16,C19)
30
H
31
,C19,$K$5:$K$16)
32

16,C19)

H
,C19,$K$5:$K$16)
33
34