2022
SPBU
309,568,500.00
(38.11%)
225,000,000.00
(27.70%)
158,800,000.00
(19.55 %)
67,000,000.00
(8.25%) 43,200,000.00
(5.32%)
8,700,000.00
(1.07%)
Produk UMKM Perdagangan Jagung Perdangangan Perdagangan Kopi Bubuk Catechin Transportasi
Gambir
MARGIN
MARGIN/BLN
Produk UMKM 44.270.000
Perdagangan Jagung 7.298.520
Perdagangan Gambir 7.997.389
Perdagangan Kopi 19.584.000
Bubuk Catechin 8.700.000
Transportasi 9.000.000
TOTAL 96.849.909 1.162.198.908
GRAFIK MARGIN
44,270,000.00
(45.71%)
19,584,000.00
(20.22%)
Produk UMKM Perdagangan Jagung Perdangangan Perdagangan Kopi Bubuk Catechin Transportasi
Gambir
BEBAN OPERASIONAL
BIAYA OPERASIONAL
FIX COST PER BLN PER THN
GAJI 45.824.424 549.893.088
BPJS KES & BPJS TK 4.239.244 50.870.923
Listrik,Wifi, Air,Telpon 1.044.500 12.534.000
Sub total fix cost 51.108.168 613.298.011
VARIABEL COST 221.580.224
TOTAL 834.878.235
GRAFIK BEBAN OPERASIONAL
613,298,011.00
549,893,088.00
DATA PERBULAN
DATA PERTAHUN
221,580,224.00
GAJI BPJS KES & BPJS TK LISTRIK,WIFI, AIR & Sub Total Fix Cost Variabel Cost
TELEPON
SKEMA SALES 2022
SKEMA REALISASI MARGIN
BULAN PER BULAN PER TAHUN
JAN-MARET, 30 % 29.054.973 87.164.918
APRIL-JUNI,70% 67.794.936 203.384.809
JULI-AGUSTUS,85 % 82.322.423 164.644.845
SEPT-DESEMBER, 100% 96.849.909 387.399.636
TOTAL 842.594.208
PENDAPATAN VS BEBAN
OPERASIONAL
PENDAPATAN JUMLAH/THN
JONTRA
PJS DIREKTUR UTAMA