NO URAIAN MEI JUNI JULI AGUSTUS SEPTEMBER OKTOBER NOVEMBER DESEMBER JANUARI FEBRUARI MARET APRIL MEI TOTAL BIAYA KREDIT SALDO
PENJUALAN
INVOICE 185,855,000 1,192,333,000 279,345,000 294,955,000 260,775,000 434,200,000 473,705,000 187,745,000 3,308,913,000
PPH 2% 3,717,100 23,846,660 5,586,900 - 5,899,100 - 5,215,500 8,684,000 9,474,100 3,754,900 66,178,260
3,242,734,740 3,242,734,740
BIAYA
1 Mangement BN/AT 3,000,000 3,000,000
2 Snack 29,457,000 152,601,000 44,227,000 36,321,500 44,153,000 66,572,000 69,173,000 26,537,000 469,041,500
3 Pemasok 78,428,300 518,184,800 128,015,600 151,829,230 34,931,600 94,035,600 111,359,000 55,632,525 1,172,416,655
4 Gas 3,560,000 27,892,000 9,391,500 8,455,000 7,924,000 16,468,500 14,986,500 7,625,500 96,303,000
5 Aqua 732,500 7,338,500 2,130,500 3,043,400 2,282,000 15,526,900
6 Makanan 22,760,929 33,735,533 25,174,124 4,056,250 112,837,882 81,889,018 80,265,128 3,859,740 364,578,604
7 Solar Truck 776,000 1,714,100 2,150,000 1,913,500 1,800,000 1,100,000 9,453,600
8 Es Batu ,Dll 1,979,620 5,720,000 6,608,050 2,089,600 16,397,270
9 Investasi Alat 19,480,000 26,665,000 26,665,000 31,391,000 35,886,875 35,886,875 35,886,875 35,880,000 247,741,625
10 Gaji 47,600,000 12,750,000 11,000,000 65,600,000 8,750,000 44,900,000 5,750,000 45,540,000 4,780,000 33,200,000 37,910,000 34,660,000 28,400,000 380,840,000
11 Kontrakan 4,720,000 4,720,000 4,720,000 4,720,000 4,720,000 4,720,000 4,720,000 5,000,000 38,040,000
12 Listrik 3,036,000 7,512,000 3,199,000 1,000,000 2,005,000 2,405,000 1,002,500 1,502,500 21,662,000
13 Sewa Truck 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 24,000,000
14 Bensin 490,000 490,000
15 PAM 359,100 266,100 152,950 778,150
16 Lain - lain 23,735,000 13,722,500 6,280,800 3,850,000 6,163,000 8,324,667 6,616,500 3,640,700 72,333,167
JUMLAH TOTAL 237,285,729 12,750,000 11,000,000 868,155,053 8,750,000 300,212,624 5,750,000 295,119,880 4,780,000 293,089,457 357,819,710 365,559,103 172,330,915 2,932,602,471 310,132,269
PROFIT 310,132,269
PT Baniara Novita
RINCIAN PEMBAYARAN KATERING SURALAYA
DARI PT.BANIARA NOVITA KE PT. ADITYA TRANSPORT
I PENJUALAN
PENJUALAN/SALES (Setelah PPH) 3,242,734,740
BIAYA 2,932,602,471
SALDO/PROFIT/SISA HASIL USAHA 310,132,269
II SHARING PROFIT
PT.ADITYA TRANSPORT 155,066,135
PT.BANIARA NOVITA 155,066,135
III REKAPITULASI
SALDO TAGIHAN KATERING 518,588,300
SALDO/PROFIT/SISA HASIL USAHA 310,132,269
SALDO 208,456,031
IV PEMBAGIAN/PEMBAYARAN
1. PT.ADITYA TRANSPOST 269,443,818
2. PT.BANIARA NOVITA 249,144,482
JUMLAH (SALDO TAGIHAN KATERING) 518,588,300
TOTAL 153,719,369
DIBAYAR Management Fee 3,000,000
JUMLAH TOTAL 150,719,369
I PENJUALAN
PENJUALAN/SALES (Setelah PPH) 3,242,734,740
BIAYA 2,932,602,471
PROFIT SESUAI LAPORAN 310,132,269
HASIL PENJUALAN INVESTASI 90,000,000
TOTAL PROFIT KEUNTUNGAN 400,132,269
II SHARING PROFIT
PT.ADITYA TRANSPORT 200,066,135
PT.BANIARA NOVITA 200,066,135
III REKAPITULASI
SALDO TAGIHAN KATERING 518,588,300
SALDO 205,586,932
Hosdiyat