OPERATING REVENUE Pendapatan 179.964.000,00 Penjualan 185.520.000,00 Retur Penjualan -3.360.000,00 Potongan Penjualan -2.196.000,00 Total OPERATING REVENUE 179.964.000,00 Cost of Goods Sold COGS 151.800.000,00 Total Cost of Goods Sold 151.800.000,00 GROSS PROFIT 28.164.000,00 Operating Expenses BIAYA PEMASARAN UMUM & ADM 1.603.750,00 Biaya Penyusutan & Amortisasi 1.603.750,00 Biaya Penyusutan Kendaraan 1.510.000,00 Biaya Penyusutan Peralatan 93.750,00 Biaya Umum & Administrasi 2.300.000,00 Beban Utiliti, Adm, Sewa & Lainnya 2.300.000,00 Biaya Listrik 1.750.000,00 Biaya Telekomunikasi 550.000,00 Beban Penyusutan Bangunan 400.000,00 Total Operating Expenses 4.303.750,00 INCOME FROM OPERATION 23.860.250,00 Other Income and Expenses Other Income Total Other Income 0,00 Other Expenses Total Other Expenses 0,00 Total Other Income and Expenses 0,00 NET PROFIT/LOSS (Before Tax) 23.860.250,00 NET PROFIT/LOSS (After Tax) 23.860.250,00