DAFTAR GAJI PEGAWAI

PT. SEJAHTERA SONIA RAHMAWATI

PERIODE DESEMBER 2018

GAJI
NO NAMA GOLONGAN
GAJI POKOK TUNJANGAN TRANSPORT
1 AHMAD I Rp 2,500,000 Rp 500,000 Rp 200,000
2 DEWI II Rp 3,500,000 Rp 700,000 Rp 300,000
3 ARVAN III Rp 6,000,000 Rp 1,200,000 Rp 400,000
4 HENDRA IV Rp 8,000,000 Rp 1,600,000 Rp 500,000
5 SANDI I Rp 2,500,000 Rp 500,000 Rp 200,000
6 QUINTA II Rp 3,500,000 Rp 700,000 Rp 300,000
7 RIZQI III Rp 6,000,000 Rp 1,200,000 Rp 400,000
8 AKMAL IV Rp 8,000,000 Rp 1,600,000 Rp 500,000
9 EDUARD III Rp 6,000,000 Rp 1,200,000 Rp 400,000
10 HABIBI I Rp 2,500,000 Rp 500,000 Rp 200,000
TOTAL Rp 48,500,000 Rp 9,700,000 Rp 3,400,000

TABEL GAJI TABEL PAJAK

GOLONGAN GAJI POKOK TUNJANGAN TRANSPORT I
I Rp 2,500,000 Rp 500,000 Rp 200,000 0%
II Rp 3,500,000 Rp 700,000 Rp 300,000
III Rp 6,000,000 Rp 1,200,000 Rp 400,000
IV Rp 8,000,000 Rp 1,600,000 Rp 500,000
WATI

TOTAL GAJI PAJAK GAJI BERSIH

Rp 3,200,000 Rp - Rp 3,200,000
Rp 4,500,000 Rp - Rp 4,500,000
Rp 7,600,000 Rp 3,800 Rp 7,596,200
Rp 10,100,000 Rp 10,100 Rp 10,089,900
Rp 3,200,000 Rp - Rp 3,200,000
Rp 4,500,000 Rp - Rp 4,500,000
Rp 7,600,000 Rp 3,800 Rp 7,596,200
Rp 10,100,000 Rp 10,100 Rp 10,089,900
Rp 7,600,000 Rp 3,800 Rp 7,596,200
Rp 3,200,000 0 Rp 3,200,000
Rp 61,600,000 Rp 31,600 Rp 61,568,400

II III IV
0% 5% 10%
 DAFTAR GAJI PEGAWAI
PT. SEJAHTERA SONIA RAHMAWATI
PERIODE DESEMBER 2018

GAJI
NO NAMA GOLONGAN

GAJI POKOK TUNJANGAN TRANSPORT

1
AHMAD I =VLOOKUP(C7;TGAJI;2) =VLOOKUP(C7;TGAJI;3) =VLOOKUP(C7;TGAJI;4)

2
DEWI II =VLOOKUP(C8;TGAJI;2) =VLOOKUP(C8;TGAJI;3) =VLOOKUP(C8;TGAJI;4)

3
ARVAN III =VLOOKUP(C9;TGAJI;2) =VLOOKUP(C9;TGAJI;3) =VLOOKUP(C9;TGAJI;4)

4
HENDRA IV =VLOOKUP(C10;TGAJI;2) =VLOOKUP(C10;TGAJI;3) =VLOOKUP(C10;TGAJI;4)

5
SANDI I =VLOOKUP(C11;TGAJI;2) =VLOOKUP(C11;TGAJI;3) =VLOOKUP(C11;TGAJI;4)

6
QUINTA II =VLOOKUP(C12;TGAJI;2) =VLOOKUP(C12;TGAJI;3) =VLOOKUP(C12;TGAJI;4)

7
RIZQI III =VLOOKUP(C13;TGAJI;2) =VLOOKUP(C13;TGAJI;3) =VLOOKUP(C13;TGAJI;4)

8
AKMAL IV =VLOOKUP(C14;TGAJI;2) =VLOOKUP(C14;TGAJI;3) =VLOOKUP(C14;TGAJI;4)

9
EDUARD III =VLOOKUP(C15;TGAJI;2) =VLOOKUP(C15;TGAJI;3) =VLOOKUP(C15;TGAJI;4)

10
HABIBI I =VLOOKUP(C16;TGAJI;2) =VLOOKUP(C16;TGAJI;3) =VLOOKUP(C16;TGAJI;4)

TOTAL =SUM(D7:D16) =SUM(E7:E16) =SUM(F7:F16)

TABEL GAJI TABEL PAJAK

GOLONGAN GAJI POKOK TUNJANGAN TRANSPORT I

I Rp 2,500,000 Rp 500,000 Rp 200,000 0%

II Rp 3,500,000 Rp 700,000 Rp 300,000

III Rp 6,000,000 Rp 1,200,000 Rp 400,000

IV Rp 8,000,000 Rp 1,600,000 Rp 500,000

PEGAWAI
A RAHMAWATI
MBER 2018

TOTAL GAJI PAJAK GAJI BERSIH

=IF(C7="I";0%*G7;IF(C7="II";0%*G7;IF(C7="III";0,05%*G7;IF(C7="IV";0,1%*G7))))
=SUM(D7:F7) =G7-H7

=IF(C8="I";0%*G8;IF(C8="II";0%*G8;IF(C8="III";0,05%*G8;IF(C8="IV";0,1%*G8))))
=SUM(D8:F8) =G8-H8

=IF(C9="I";0%*G9;IF(C9="II";0%*G9;IF(C9="III";0,05%*G9;IF(C9="IV";0,1%*G9))))
=SUM(D9:F9) =G9-H9

=IF(C10="I";0%*G10;IF(C10="II";0%*G10;IF(C10="III";0,05%*G10;IF(C10="IV";0,1%*G10))))
=SUM(D10:F10) =G10-H10

=IF(C11="I";0%*G11;IF(C11="II";0%*G11;IF(C11="III";0,05%*G11;IF(C11="IV";0,1%*G11))))
=SUM(D11:F11) =G11-H11

=IF(C12="I";0%*G12;IF(C12="II";0%*G12;IF(C12="III";0,05%*G12;IF(C12="IV";0,1%*G12))))
=SUM(D12:F12) =G12-H12

=IF(C13="I";0%*G13;IF(C13="II";0%*G13;IF(C13="III";0,05%*G13;IF(C13="IV";0,1%*G13))))
=SUM(D13:F13) =G13-H13

=IF(C14="I";0%*G14;IF(C14="II";0%*G14;IF(C14="III";0,05%*G14;IF(C14="IV";0,1%*G14))))
=SUM(D14:F14) =G14-H14

=IF(C15="I";0%*G15;IF(C15="II";0%*G15;IF(C15="III";0,05%*G15;IF(C15="IV";0,1%*G15))))
=SUM(D15:F15) =G15-H15

=IF(C16="I";0%*G16;IF(C16="II";0%*G16;IF(C16="III";0,05%*G16;IF(C16="IV";0,1%*G16))))
=SUM(D16:F16) =G16-H16

=SUM(G7:G16) =SUM(H7:H16) =SUM(I7:I16)

II III IV

0% 5% 10%
DAFTAR GAJI PEGAWAI PT. SEJAHTERA SONIA RAHMAWATI PERI
70000000

60000000

50000000

40000000

30000000

20000000

10000000

0
1 2 3 4 5 6 7 8 9 10 T
ONIA RAHMAWATI PERIODE DESEMBER 2018

NAMA
GOLONGAN
GAJI
Column E
Column F
TOTAL GAJI
PAJAK
GAJI BERSIH
Column B
Column C
Column D
Column E
Column F
Column G
Column H
Column I

6 7 8 9 10 TOTAL