Professional Documents
Culture Documents
Sales VS Target 2022 (New Category)
Sales VS Target 2022 (New Category)
Sales VS Target 2022 (New Category)
JAN FEB
COLORING
MARKER
NON PEN 5
RETRACT GEL
RYAN
RETRACT PEN
STICK GEL
STICK PEN
Sub TOTAL
COLORING
MARKER
NON PEN
RETRACT GEL 5
ASEP
RETRACT PEN
STICK GEL
STICK PEN
Sub TOTAL
COLORING 5,458,028 1,358,741
MARKER 7,765,010 7,992,419
NON PEN 284,603 933,514
RETRACT GEL 999,000 5,331,003
AKHMAD
RETRACT PEN 14,815,974 18,449,921
STICK GEL 8,138,523 4,673,653
STICK PEN 53,109,371 124,311,942
Sub TOTAL 90,570,508 163,051,193
COLORING
MARKER
NON PEN
RETRACT GEL
VEKO
RETRACT PEN
STICK GEL
STICK PEN
Sub TOTAL
COLORING
MARKER
NON PEN
RETRACT GEL
AGUNG
RETRACT PEN
STICK GEL
STICK PEN
Sub TOTAL
COLORING
MARKER
NON PEN
RETRACT GEL
SIGIT
RETRACT PEN
STICK GEL
STICK PEN
Sub TOTAL
COLORING 34,908,824 27,562,764
MARKER 56,901,863 55,685,239
NON PEN 17,416,146 4,378,966
TOTAL JATIM (ARIES SPV RETRACT GEL 12,844,460 49,969,993
JATIM) RETRACT PEN 76,081,101 62,772,464
STICK GEL 67,494,004 106,955,956
STICK PEN 1,389,206,959 1,183,864,981
TOTAL JATIM 1,654,853,357 1,491,190,362
SALES AC
Q1 Q2
MARCH ACH APRIL MAY JUNE
0
0
5
0
0
0
0
0
0
-
-
5
-
-
-
-
6,760,146 13,576,914 4,942,125 11,212,698 36,003,401
14,592,827 30,350,256 4,859,624 6,742,566 14,576,304
1,094,474 2,312,591 733,500 136,964 1,042,636
2,059,433 8,389,437 1,929,374 449,550 3,568,499
15,395,544 48,661,439 11,034,156 11,734,286 20,431,402
9,263,475 22,075,651 10,178,575 2,448,743 14,322,124
37,946,432 215,367,744 34,698,705 187,179,277 279,033,788
87,112,331 340,734,032 68,376,059 219,904,084 368,978,155
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
161,647,573 224,119,161 66,469,426 139,282,155 103,401,773
77,122,801 189,709,902 32,615,937 46,985,956 89,973,405
11,131,187 32,926,299 3,668,530 1,386,780 5,447,808
7,035,910 69,850,363 7,821,754 4,343,685 25,000,357
(75,300,599) 63,552,966 56,680,757 44,767,539 104,538,182
66,541,345 240,991,305 111,436,223 64,458,004 194,410,717
1,615,112,418 4,188,184,358 1,607,029,548 1,393,943,634 3,701,345,605
1,863,290,635 5,009,334,355 1,885,722,175 1,695,167,753 4,224,117,848
SALES ACHIEVEMENT 2021
S1 Q3
ACH ACH JULY AUG SEPT
176,481,512
180,647,833
8,905,965
43,172,868
197,982,190
392,895,664
1,342,684,931
2,342,770,964
1,074,100,858 Rp 27,715,617.02
767,428,227 Rp 45,740,930.25
84,403,170 Rp 6,171,817.41
186,952,442 Rp 15,558,967.29
758,614,853 Rp 53,589,279.27
1,459,459,532 Rp 41,710,007.29
18,636,805,546 Rp 1,372,461,548.00
22,967,764,629 Rp 1,562,948,166.53
Q1
TARGET ACH % APRIL MAY
Rp 48,518,940
Rp 28,983,589
Rp 3,202,701
Rp 29,317,829
Rp 56,619,901
Rp 135,758,986
Rp 1,515,029,515
Rp 1,817,431,461
Rp 405,621,851 Rp 27,715,617.02 7%
Rp 285,369,193 Rp 45,740,930.25 16%
Rp 30,852,723 Rp 6,171,817.41 20%
Rp 75,270,161 Rp 15,558,967.29 21%
Rp 362,187,030 Rp 53,589,279.27 15%
Rp 521,560,076 Rp 41,710,007.29 8%
Rp 6,391,357,704 Rp 1,372,461,548.00 21%
Rp 8,072,218,737 Rp 1,562,948,166.53 19.4%
Q2 TOTAL SEMESTER
JUNE TARGET ACH % TARGET
Rp 59,300,927
Rp 35,424,386
Rp 3,914,413
Rp 35,832,902
Rp 69,202,102
Rp 165,927,649
Rp 1,851,702,740
Rp 2,221,305,118
Rp 495,760,041 Rp 901,381,892
Rp 348,784,569 Rp 634,153,761
Rp 37,708,883 Rp 68,561,606
Rp 91,996,863 Rp 167,267,024
Rp 442,673,036 Rp 804,860,066
Rp 637,462,315 Rp 1,159,022,390
Rp 7,811,659,416 Rp 14,203,017,120
Rp 9,866,045,123 Rp 17,938,263,860
SALES ACHIEVEMENT 2022
TOTAL SEMESTER 1 Q3
ACH % JULY AUG SEPT
Q3
TARGET ACH % OCT NOV
Rp 405,621,851
Rp 285,369,193
Rp 30,852,723
Rp 75,270,161
Rp 362,187,030
Rp 521,560,076
Rp 6,391,357,704
Rp 8,072,218,737
Q4 TOTAL SEMESTER
DEC TARGET ACH % TARGET
Rp 331,872,424 Rp 737,494,275
Rp 233,483,885 Rp 518,853,077
Rp 25,243,137 Rp 56,095,859
Rp 61,584,677 Rp 136,854,838
Rp 296,334,842 Rp 658,521,872
Rp 426,730,971 Rp 948,291,046
Rp 5,229,292,667 Rp 11,620,650,371
Rp 6,604,542,603 Rp 14,676,761,340
TOTAL ACH 2022
TOTAL SEMESTER 2
ACH % TARGET ACH %
Rp 1,638,876,167
Rp 1,153,006,839
Rp 124,657,465
Rp 304,121,863
Rp 1,463,381,938
Rp 2,107,313,437
Rp 25,823,667,491
Rp 32,615,025,199
NAMA SALES PRODUCT CATEGORY Q1
JAN FEB MARCH
COLORING - 11,026,908 1,702,909
MARKER 4,612,366 2,016,000 20,227,204
NON PEN - 1,181,085 7,464,274
RETRACT GEL - 8,247,271 -
MARDIYAENI
RETRACT PEN 18,748,776 6,267,929 -
STICK GEL 80,410,888 30,927,264 266,029,487
STICK PEN 39,999,279 9,319,399 39,559,371
Sub TOTAL 143,771,308 68,985,857 334,983,246
SALES ACHIEVEMENT 2021
Q2
ACH
ACH APRIL MAY JUNE ACH
12,729,817 47,123,991 3,176,727 15,257,452 65,558,171 78,287,988
26,855,570 - 3,848,729 4,032,000 7,880,729 34,736,300
8,645,359 - - 590,542 590,542 9,235,902
8,247,271 - - 20,618,176 20,618,176 28,865,447
25,016,705 8,412,212 14,432,717 13,910,400 36,755,329 61,772,034
377,367,639 112,190,370 57,483,476 285,602,980 455,276,826 832,644,465
88,878,049 92,458,776 3,848,729 50,033,333 146,340,839 235,218,888
547,740,411 260,185,349 82,790,380 390,044,884 733,020,613 1,280,761,024
CHIEVEMENT 2021
Q3 Q4
JULY AUG SEPT ACH OCT NOV
28,384,360 2,634,955 49,387,911 80,407,226 20,481,138 41,599,643
1,008,000 21,196,222 3,189,928 25,394,150 27,184,341 -
1,677,448 1,440,001 - 3,117,449 12,662,625 18,728,185
5,498,188 2,588,318 - 8,086,506 14,438,615 -
15,557,553 10,828,970 29,380,908 55,767,431 37,551,613 24,791,881
183,325,757 118,139,187 127,541,166 429,006,109 38,782,813 74,711,494
49,267,859 53,034,855 104,745,342 207,048,056 131,430,670 44,211,243
284,719,165 209,862,508 314,245,256 808,826,929 282,531,814 204,042,446
Q4 ACH 2021 Q1
ACH
DEC ACH JAN FEB
Q1
MARCH TARGET ACH % APRIL
Q2
MAY JUNE TARGET ACH %
SALES ACHIEVEMENT 2022
TOTAL SEMESTER 1 Q3
TARGET ACH % JULY AUG
Q3
SEPT TARGET ACH % OCT
Q4
NOV DEC TARGET ACH %
TOTAL ACH 2022
TOTAL SEMESTER 2
TARGET ACH % TARGET ACH %
NAMA SALES PRODUCT CATEGORY Q1
JAN FEB
COLORING 34,908,824 27,562,764
MARKER 56,901,863 55,685,239
NON PEN 17,416,146 4,378,966
TOTAL JATIM (ARIES SPV RETRACT GEL 12,844,460 49,969,993
JATIM) RETRACT PEN 76,081,101 62,772,464
STICK GEL 67,494,004 106,955,956
STICK PEN 1,389,206,959 1,183,864,981
TOTAL JATIM 1,654,853,357 1,491,190,362
COLORING - 11,026,908
MARKER 4,612,366 2,016,000
NON PEN - 1,181,085
RETRACT GEL - 8,247,271
MARDIYAENI
RETRACT PEN 18,748,776 6,267,929
STICK GEL 80,410,888 30,927,264
STICK PEN 39,999,279 9,319,399
Sub TOTAL 143,771,308 68,985,857
COLORING - -
MARKER - -
NON PEN - -
RETRACT GEL - -
BALI - WIDJANARKO
RETRACT PEN 13,058,176 -
STICK GEL - -
STICK PEN 316,145,088 -
Sub TOTAL 329,203,264 -
COLORING 19,541,452
MARKER 12,096,000
NON PEN
DIAGRAM - MANADO (TINI RETRACT GEL 2,749,088
PUAH) RETRACT PEN 28,837,941
STICK GEL 87,750,964
STICK PEN 217,653,546
Sub TOTAL 368,628,992 -
COLORING 12,829,088 -
MARKER - 1,909,091
NON PEN 2,952,712 893,454
KHARISMA - KUPANG RETRACT GEL - -
(VACANT) RETRACT PEN - -
STICK GEL 12,370,906 -
STICK PEN 80,403,966 -
Sub TOTAL 108,556,672 2,802,545
COLORING
MARKER
NON PEN
RETRACT GEL
PT IPM - PAPUA (VACANT)
RETRACT PEN
STICK GEL
STICK PEN
Sub TOTAL
COLORING 67,501,665 38,589,672
MARKER 74,075,529 59,610,330
NON PEN 32,936,148 6,183,048
Rp 11,452,897
Rp 38,934,956
Rp 50,387,853 Rp - Rp - Rp 1
Rp 10,260,000
Rp 10,260,000
Rp 44,345,165
Rp 51,631,839
Rp 13,535,497
Rp 21,361,512
Rp 119,346,542
Rp 202,826,428
Rp 1,525,141,557
Rp 1,978,188,540
SA
Q2
ACH % APRIL MAY JUNE TARGET
Rp 27,715,617 7% Rp 495,760,041
Rp 45,740,930 16% Rp 348,784,569
Rp 6,171,817 20% Rp 37,708,883
Rp 15,558,967 21% Rp 91,996,863
Rp 53,589,279 15% Rp 442,673,036
Rp 41,710,007 8% Rp 637,462,315
Rp 1,372,461,548 21% Rp 7,811,659,416
Rp 1,562,948,167 19% Rp 9,866,045,123
Rp 16,629,547 11% Rp 181,767,583
Rp 5,890,909 8% Rp 94,333,103
Rp 7,363,680 19% Rp 47,010,823
Rp 5,802,545 8% Rp 89,423,727
Rp 54,304,366 40% Rp 167,915,406
Rp 161,116,421 25% Rp 791,950,862
Rp 103,485,053 28% Rp 448,836,937
Rp 354,592,520 24% Rp 1,821,238,439
Rp 1 100% Rp 1 Rp 1 Rp 1 Rp 3
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp 11,452,897 #DIV/0!
Rp - #DIV/0!
Rp 38,934,956 #DIV/0!
Rp 50,387,853 ### Rp 1 Rp 1 Rp 1 Rp 3
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp 10,260,000 #DIV/0!
Rp 10,260,000 #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp - #DIV/0!
Rp 44,345,165 #DIV/0!
Rp 51,631,839 #DIV/0!
Rp 13,535,497 #DIV/0!
Rp 21,361,512 #DIV/0!
Rp 119,346,542 #DIV/0!
Rp 202,826,428 #DIV/0!
Rp 1,525,141,557 #DIV/0!
Rp 1,978,188,540 #DIV/0!
SALES ACHIEVEMENT 2022
TOTAL SEMESTER 1 Q3
ACH % TARGET ACH % JULY AUG SEPT
Rp 901,381,892
Rp 634,153,761
Rp 68,561,606
Rp 167,267,024
Rp 804,860,066
Rp 1,159,022,390
Rp 14,203,017,120
Rp 17,938,263,860
Rp 330,486,515
Rp 171,514,732
Rp 85,474,223
Rp 162,588,594
Rp 305,300,738
Rp 1,439,910,658
Rp 816,067,158
Rp 3,311,342,617
Rp 1 300% Rp 4 Rp 2.00 200% Rp 1.00 Rp - Rp -
#DIV/0! Rp - Rp - #DIV/0!
#DIV/0! Rp - Rp - #DIV/0!
#DIV/0! Rp - Rp - #DIV/0!
#DIV/0! Rp - ### 0%
#DIV/0! Rp - Rp - #DIV/0!
#DIV/0! Rp - ### 0%
Rp 1 300% Rp 4 ### 0% Rp 1.00 Rp - Rp -
Q3 Q4
TARGET ACH % OCT NOV DEC TARGET ACH
Rp 405,621,851 Rp 331,872,424
Rp 285,369,193 Rp 233,483,885
Rp 30,852,723 Rp 25,243,137
Rp 75,270,161 Rp 61,584,677
Rp 362,187,030 Rp 296,334,842
Rp 521,560,076 Rp 426,730,971
Rp 6,391,357,704 Rp 5,229,292,667
Rp 8,072,218,737 Rp 6,604,542,603
Rp 148,718,932 Rp 121,679,126
Rp 77,181,629 Rp 63,148,606
Rp 38,463,401 Rp 31,470,055
Rp 73,164,867 Rp 59,862,164
Rp 137,385,332 Rp 112,406,181
Rp 647,959,796 Rp 530,148,924
Rp 367,230,221 Rp 300,461,090
Rp 1,490,104,178 Rp 1,219,176,145
Rp 1.00 Rp 1.00 100% Rp 1.00 Rp - Rp - Rp 1.00 Rp 1.00
Rp - #DIV/0! Rp -
Rp - #DIV/0! Rp -
Rp - #DIV/0! Rp -
Rp - #DIV/0! Rp -
Rp - #DIV/0! Rp -
Rp - #DIV/0! Rp -
Rp 1.00 Rp 1.00 100% Rp 1.00 Rp - Rp - Rp 1.00 Rp 1.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TOTAL ACH 2022
TOTAL SEMESTER 2
% TARGET ACH % TARGET ACH %
Rp 737,494,275 Rp 1,638,876,167
Rp 518,853,077 Rp 1,153,006,839
Rp 56,095,859 Rp 124,657,465
Rp 136,854,838 Rp 304,121,863
Rp 658,521,872 Rp 1,463,381,938
Rp 948,291,046 Rp 2,107,313,437
Rp 11,620,650,371 Rp 25,823,667,491
Rp 14,676,761,340 Rp 32,615,025,199
Rp 270,398,057 Rp 600,884,572
Rp 140,330,235 Rp 311,844,967
Rp 69,933,456 Rp 155,407,679
Rp 133,027,031 Rp 295,615,625
Rp 249,791,513 Rp 555,092,251
Rp 1,178,108,720 Rp 2,618,019,377
Rp 667,691,311 Rp 1,483,758,469
Rp 2,709,280,323 Rp 6,020,622,940
100% Rp 4
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
100% Rp 4
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
#DIV/0! Rp -
Q1
NAMA PRODUCT CATEGORY