You are on page 1of 1

TEGAR APRILLAS PRATAMA 31

SMK NEGERI 1 PURBALINGGA


JALAN MAYJEND SUNGKONO PURBALINGGA

Profit & Loss Statement

January 2022 through 13th Period 2022


05/02/2024
10:15:41

Income
SALES Rp4.245.500.000,00
SALES DISCOUNT -Rp36.525.000,00
SALES RETEURNS -Rp89.000.000,00
SALES SERVICE Rp720.934.875,00
Total Income Rp4.840.909.875,00

Cost Of Sales
COST OF SALES Rp3.889.525.000,00
PURCHASE DISCOUNT -Rp114.308.500,00
FREIGT PAID Rp10.000.000,00
Total Cost Of Sales Rp3.785.216.500,00

Gross Profit Rp1.055.693.375,00

Expenses
SALES EXPENSE
WAGES & SALARIES EXP (SALES) Rp310.000.000,00
BAD DEBT - EXPENSE Rp10.956.260,00
DEPR. EXPENSE - VEHICLES Rp59.437.500,00
ADVERTISING EXPENSE Rp25.335.000,00
RENT EXPESNE Rp112.000.000,00
DEPR. EXPENSE - BUILDING Rp40.000.000,00
Total SALES EXPENSE Rp557.728.760,00
GENERAL & ADM EXPENSE
WAGES & SALARIES EXP (ADM) Rp145.000.000,00
ELECTRICITY EXPENSE Rp3.930.625,00
WATER & TELEPHONE EXPENSE Rp46.550.000,00
UTILITY EXPENSE Rp67.420.000,00
DEPR. EXPENSE - EQUIPMENT Rp68.750.000,00
SUPPLIES EXPENSE Rp32.840.000,00
TRANSPORTATION EXPENSE Rp64.400.000,00
DEFECTED INVENTORY Rp2.900.000,00
Total GENERAL & ADM EXPENSE Rp431.790.625,00
Total Expenses Rp989.519.385,00

Operating Profit Rp66.173.990,00

Other Income
OTHER REVENUE
INTEREST REVENUE Rp102.840.000,00
GAIN ON SALES MES Rp59.500.000,00
GAIN/LOSS ON SALES PLANT ASSET Rp15.562.500,00
LATE FEEES COLLECTED Rp7.812.760,00
Total OTHER REVENUE Rp185.715.260,00
OTHER EXPENSE
BANK CHARGES -Rp29.862.513,00
INTEREST EXPENSE -Rp110.750.000,00
Total OTHER EXPENSE -Rp140.612.513,00
Total Other Income Rp45.102.747,00

Other Expenses
COMPANY INCOME TAX Rp28.387.174,00
Total Other Expenses Rp28.387.174,00

Net Profit / (Loss) Rp82.889.563,00

You might also like