Goal Seek input apa output apa

P 25
L 3.88 ??
Luas 97 97

diket :
tinggi 45
jari-jari 3.6085924037
phi 3.14
volume 1839.9999999216
1840

MAPEL NILAI
B.Indonesia 7.85
B.Inggris 8.30
IPS 7.50
IPA 7.85
Matematika 4.90 ??
Sejarah 7.60
Kesenian 7.00
Olahraga 7.00
Rataan 7.25 7.25

SOAL MODUL HALAMAN 210 (studi kasus terapan 2)

diket
Harga jual perunit Rp 20,000
jumlah yang diproduksi 4000 unit
diskon 10%
Total Pendapatan Rp 72,000,000
biaya produksi Rp 7,500 per unit
biaya tetap Rp 15,000,000
Total Biaya Rp 45,000,000
Laba Rp 27,000,000
Margin Laba 0.375

diket
Harga jual perunit Rp 20,000
jumlah yang diproduksi 1429 ???
diskon 10%
Total Pendapatan Rp 25,714,286
biaya produksi Rp 7,500
biaya tetap Rp 15,000,000
Total Biaya Rp 25,714,286

Laba Rp - 0
Margin Laba 0

SOAL MODUL HALAMAN 211 (studi kasus terapan 3)

diket diket
harga jual perunit Rp 20,000 harga jual perunit
jumlah unit terjual 10000 jumlah unit terjual
total pendapatan Rp 200,000,000 total pendapatan
biaya produksi Rp 12,000 perunit biaya produksi
biaya tetap Rp 40,000,000 biaya tetap
total biaya Rp 160,000,000 total biaya

laba Rp 40,000,000 laba

diket
harga jual perunit Rp 20,000
jumlah unit terjual 10000
total pendapatan Rp 200,000,000
biaya produksi Rp 9,500 ???
biaya tetap Rp 40,000,000
total biaya Rp 135,000,000

laba Rp 65,000,000
Rp 65,000,000

SOAL MODUL HALAMAN 213 (studi kasus terapan 5)

diket : diket :
PV Rp (200,000,000) PV
Nper 5 Nper
rate 10% rate
type 0 type
pmt 0 pmt
dit? FV? dit?
jwb Rp 322,102,000 jwb
fv
 ???
=phi*r^2*t

di kasus terapan 2)
di kasus terapan 3)

Rp 20,000
11250 ???
Rp 225,000,000
Rp 12,000
Rp 40,000,000
Rp 175,000,000

Rp 50,000,000
Rp 50,000,000

di kasus terapan 5)
diket :
Rp (235,329,181) ???? PV Rp (1,241,843)
5 Nper 5
10% rate 10%
0 type 0
 0 pmt 0
FV? dit? FV?
Rp 379,000,000 jwb Rp 2,000,000
Rp 379,000,000
Scenario Summary
Current Values: Scenario 1 Scenario 2 Scenario 3
Changing Cells:
$B$2 Rp 132,500,000 Rp 132,500,000 Rp 135,000,000 Rp 155,000,000
$B$3 Rp 3,750,000 Rp 3,750,000 Rp - Rp 1,250,000
$B$4 2.50% 2.50% 3.00% 3.50%
$B$5 0 0 1250000 3500000
Result Cells:
$B$7 Rp 136,250,000 Rp 136,250,000 Rp 135,000,000 Rp 156,250,000
$B$8 Rp 3,406,250 Rp 3,406,250 Rp 4,050,000 Rp 5,468,750
$B$9 Rp - Rp - Rp 1,250,000 Rp 3,500,000
$B$10 Rp 139,656,250 Rp 139,656,250 Rp 139,050,000 Rp 161,718,750
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
Harga Beli Kendaraan Rp 132,500,000
Perbaikan dan Komisi Rp 3,750,000
Prosentase Keuntungan 2500.00%
Balik Nama 0

Harga Perolehan Rp 136,250,000

Laba ###
Administrasi Balik Nama Rp -
Harga Jual ###
HARGA TANAH modul halaman 219
Panjang 21.00
Lebar 12.25
Luas 257.25
Harga per M2 750000.00

HARGA TANAH
HARGA PER M2 Rp 192,937,500.00
Rp 550,000.00 Rp 141,487,500.00
Rp 600,000.00 Rp 154,350,000.00
Rp 650,000.00 Rp 167,212,500.00
Rp 700,000.00 Rp 180,075,000.00
Rp 750,000.00 Rp 192,937,500.00
Rp 800,000.00 Rp 205,800,000.00
Rp 850,000.00 Rp 218,662,500.00
Rp 900,000.00 Rp 231,525,000.00
Rp 950,000.00 Rp 244,387,500.00
Rp 1,000,000.00 Rp 257,250,000.00
modul halaman 219
HARGA TANAH
Panjang 21.00
Lebar 12.25
Luas 257.25
Harga per M2 750000.00

HARGA PER M2 Rp 550,000.00 Rp 600,000.00

HARGA TANAH Rp 192,937,500.00 Rp 141,487,500.00 Rp 154,350,000.00
Rp 650,000.00 Rp 700,000.00 Rp 750,000.00 Rp 800,000.00 Rp 850,000.00
Rp 167,212,500.00 Rp 180,075,000.00 Rp 192,937,500.00 Rp 205,800,000.00 Rp 218,662,500.00
Rp 900,000.00 Rp 950,000.00 Rp 1,000,000.00
Rp 231,525,000.00 Rp 244,387,500.00 Rp 257,250,000.00
UNIT TERJUAL
Harga jual per unit Rp 15,000
Jumlah terjual (unit) Rp 10,000
Biaya produksi per unit 7500
Biaya tetap Rp 35,000,000
Tarif PPh 0.15

Laba
Sebelum Pajak Setelah Pajak
Jumlah Terjual Rp 40,000,000 Rp 34,000,000
11000 Rp 47,500,000 Rp 40,375,000
12000 Rp 55,000,000 Rp 46,750,000
13000 Rp 62,500,000 Rp 53,125,000
14000 Rp 70,000,000 Rp 59,500,000
15000 Rp 77,500,000 Rp 65,875,000
16000 Rp 85,000,000 Rp 72,250,000
17000 Rp 92,500,000 Rp 78,625,000
18000 Rp 100,000,000 Rp 85,000,000
19000 Rp 107,500,000 Rp 91,375,000
20000 Rp 115,000,000 Rp 97,750,000