Laporan Penjualan Barang Elektronik

PT. Bahagia Sejahtera

1. Harga Satuan : =harga beli+biaya ongkos

 Televisi Toshiba : =C5+D5 (1.820.000)
 Lemari Es Gold Star : =C6+D6 (1.625.000)
 VCD Compo Sony : =C7+D7 (3.210.000)
 Tape Deck Kenwood : =C8+D8 (3.515.000)
 Mini Compo Polytron : =C9+D9 (770.000)
 Sepaker Aktive Akari : =C10+D10 (520.000)
 Microwave Sharp : =C11+D11 (1.225.000)
 AC Split National : =C12+D12 (3.800.000)
 Mesin Cuci Samsung : =C13+D13 (2.450.000)
 Kipas Angin Maspion : =C14+D14 (235.000)

2. Jumlah Harga : =harga satuan*jumlah terjual

 Televisi Toshiba : =E5*F5 (1.820.000)
 Lemari Es Gold Star : =E6*F6 (1.625.000)
 VCD Compo Sony : =E7*F7 (3.210.000)
 Tape Deck Kenwood : =E8*F8 (3.515.000)
 Mini Compo Polytron : =E9*F9 (770.000)
 Sepaker Aktive Akari : =E10*F10 (520.000)
 Microwave Sharp : =E11*F11 (1.225.000)
 AC Split National : =E12*F12 (3.800.000)
 Mesin Cuci Samsung : =E13*F13 (2.450.000)
 Kipas Angin Maspion : =E14*F14 (235.000)

(F5 sampai F14 adalah 1)

3. Diskon 20% : =jumlah harga*20%

 Televisi Toshiba : =G5*20% (364.000)
 Lemari Es Gold Star : =G6*20% (325.000)
 VCD Compo Sony : =G7*20% (642.000)
 Tape Deck Kenwood : =G8*20% (703.000)
 Mini Compo Polytron : =G9*20% (154.000)
 Sepaker Aktive Akari : =G10*20% (104.000)
 Microwave Sharp : =G11*20% (245.000)
 AC Split National : =G12*20% (760.000)
 Mesin Cuci Samsung : =G13*20% (490.000)
 Kipas Angin Maspion : =G14*20% (47.000)
4. Bonus 1% : =jumlah harga*1%
 Televisi Toshiba : =G5*1% (18.200)
 Lemari Es Gold Star : =G6*1% (16.250)
 VCD Compo Sony : =G7*1% (32.100)
 Tape Deck Kenwood : =G8*1% (35.150)
 Mini Compo Polytron : =G9*1% (7.700)
 Sepaker Aktive Akari : =G10*1% (5.200)
 Microwave Sharp : =G11*1% (12.250)
 AC Split National : =G12*1% (38.000)
 Mesin Cuci Samsung : =G13*1% (24.500)
 Kipas Angin Maspion : =G14*1% (2.350)

5. Total Harga : =jumlah harga-diskon 20%+bonus 1%

 Televisi Toshiba : =G5-H5+I5 (1.474.200)
 Lemari Es Gold Star : =G6-H6+I6 (1.316.250)
 VCD Compo Sony : =G7-H7+I7 (2.600.100)
 Tape Deck Kenwood : =G8-H8+I8 (2.847.150)
 Mini Compo Polytron : =G9-H9+I9 (623.700)
 Sepaker Aktive Akari : =G10-H10+I10 (421.200)
 Microwave Sharp : =G11-H11+I11 (992.250)
 AC Split National : =G12-H12+I12 (3.078.000)
 Mesin Cuci Samsung : =G13-H13+I13 (1.984.500)
 Kipas Angin Maspion : =G14-H14+I14 (190.350)

6. PPN 2% : =total harga*2%

 Televisi Toshiba : =J5*2% (29.484)
 Lemari Es Gold Star : =J6*2% (26.325)
 VCD Compo Sony : =J7*2% (52.002)
 Tape Deck Kenwood : =J8*2% (56.943)
 Mini Compo Polytron : =J9*2% (12.474)
 Sepaker Aktive Akari : =J10*2% (8.424)
 Microwave Sharp : =J11*2% (19.845)
 AC Split National : =J12*2% (61.560)
 Mesin Cuci Samsung : =J13*2% (39.690)
 Kipas Angin Maspion : =j14*2% (3.807)

7. Laba Bersih : =total harga-ppn 2%

 Televisi Toshiba : =J5-K5 (1.444.716)
 Lemari Es Gold Star : =J6-K6 (1.289.925)
 VCD Compo Sony : =J7-K7 (2.548.098)
 Tape Deck Kenwood : =J8-K8 (2.790.207)
 Mini Compo Polytron : =J9-K9 (611.226)
 Sepaker Aktive Akari : =J10-K10 (412.776)
 Microwave Sharp : =J11-K11 (972.405)
 AC Split National : =J12-K12 (3.016.440)
 Mesin Cuci Samsung : =J13-K13 (1.944.810)
 Kipas Angin Maspion : =J14-K14 (186.543)