HARGA JUAL

BAN DALAM

HARGA
No Jenis Barang Merk Ukuran HJ > 5 HJ @
PRODUKSI
1 Swallow 250/275-14 19,450 19,950 20,450
2 Ban Dalam Swallow 275/300-14 -
3 Swallow 250/275-17 -
4 Swallow 275/300-17 -
5 IRC 250/275-17 25,450 25,950 26,450
6 IRC 275/300-18 -
7 Ihata 275-17 16,200 16,700 17,200
8 Jet 1 275-14 16,200 16,700 17,200
9 Jet 1 250-17 16,200 16,700 17,200
10 Jet 1 275-17 16,200 16,700 17,200
11 Alvero 275-17 16,450 16,950 17,450
12 Alvero 250/275-14 16,200 16,700 17,200
13 -
14

#REF!
#REF!
Sampai
Pasang
29,950

40,950

26,700
26,700
26,700
26,700
26,950
26,700
HARGA JUAL
BAN LUAR

HARGA
No Jenis Barang Merk Ukuran HJ > 5
PRODUKSI
1 Swallow 250-14 - 2,500
2 BAN LUAR Swallow 275-14 - 2,500
5 Swallow 70/90-14 87,760 90,260
6 Swallow 80/90-14 106,740 109,240
3 Swallow 250-17 100,900 103,400
4 Swallow 275-17 127,180 129,680
7 Swallow 70/90-17 100,900 103,400
8 Swallow 80/90-17 127,180 129,680
9 SM 30 70/9017 97,700 100,200
10 SM 30 80/90-17 122,200 124,700
11 SM 24 70/9017 97,700 100,200
12 SM 24 80/90-17 122,200 124,700
13
14

#REF! #REF!
#REF! #REF!
 Sampai NILAI Margin
HJ @
Pasang % Harga
5,000 27% -
5,000 27% -
92,760 117,805 25,045 27% 30,045
111,740 141,910 27% 35,170
105,900 134,493 27% 33,593
132,180 167,869 27% 40,689
105,900 134,493 27% 33,593
132,180 167,869 27% 40,689
102,700 130,429 27% 32,729
127,200 161,544 27% 39,344
102,700 130,429 27% 32,729
127,200 161,544 27% 39,344
27%
27%
- 27% -

#REF!
#REF!
 HARGA
No Jenis Barang Merk Ukuran HJ > 5
PRODUKSI
1 -
2 -
3 AKI CYB - GTZ 138,000 143,000
4 Alvero - EM5T-3B 149,500 154,500
5 -
6 asklep RTC mio 71,625 74,125
7 RTC grand/supra 71,625 74,125
8 -
9 Busi Champion grand 12,000 12,500
10 DDI Vega-zr 25,945 28,445
11 Kampas/Kain Rem DDI Vario 19,705 22,205
12 bag. BELAKANG DDI Smash 13,855 16,355
13 DDI Grand 13,855 16,355
14 -
15 CYB Revo Abs 9,500 10,000
CYB Mega pro 10,250 10,750
Kampas/Kain Rem Asmoto Jupiter 8,250 8,750
bag. DEPAN Asmoto Satria fu 8,250 8,750
Asmoto Supra 7,700 8,200
KTK PTH Supra 6,500 7,000
-
SAMURAI Supra F N 130,956 135,956
SAMURAI Supra 134,476 139,476
GIGI TARIK SAMURAI Vega ZR 136,081 141,081
PAKET SAMURAI F1 ZR 132,376 137,376
Roda Parts F1 ZR 101,750 106,750
T 999 Supra F N 132,000 137,000
-
RANTAI SAMURAI 428H x 106 54,150 56,150
SAMURAI 428H x 112 56,373 58,373
SAMURAI 428H x 128 62,270 64,270
DDI 428 x 106 37,896 39,896
DDI 428 x 128 42,650 44,650
Moto GP 428H x 102 39,000 41,000
-
LAHAR NKR 6201 5,100 5,350
NKR 6301 6,100 6,350
-
Kunci Kontak TTM Supra 25,000 26,500
-
-
-
-
-
-
-
-
-
-
-

#REF!
 Sampai
HJ @
Pasang

148,000 158,000
159,500 169,500

76,625 111,625
76,625 111,625

13,000 15,000
28,945 33,945
22,705 27,705
16,855 21,855
16,855 21,855

10,500 14,000
11,250 14,750
9,250 12,750
9,250 12,750
8,700 12,200
7,500 11,000

138,456 153,456
141,976 156,976
143,581 158,581
139,876 154,876
109,250 124,250
139,500 154,500

56,650 66,650
58,873 68,873
64,770 74,770
40,396 50,396
45,150 55,150
41,500 51,500

5,600 20,600
6,600 21,600
27,000 37,000
HARGA JUAL OLI

HARGA
No Jenis Barang Merk Ukuran HJ > 5
PRODUKSI

OLI 4 T UNION 0,8 Liter 29,408 29,908

UNION 1 Liter -
FEDERAL 0,8 Liter 28,033 28,533
FEDERAL 1 Liter 31,533 32,033
OLI 2 T EVALUBE 2T 16,450 16,950
EVALUBE 2 T PRO 22,533 23,033
 Sampai
HJ @
Pasang
-
30,408 32,408
-
29,033 31,033
32,533 34,533
17,450 19,450
23,533 25,533
-
-
-
-
-
-
-
-
-
SUMBER REZEKI BERSAMA
HARGA BELI BARANG DARI DISTRIBUTOR
Jenis Harga Sampai
No Merk Ukuran HP Harga > 5
Barang Satuan pasang

1 Swallow 250/275-14 19,450 19,950 20,450 29,950

2 BAN DALAM IRC 250/275-17 25,450 25,950 26,450 40,950
3 Ihata 275-17 16,200 16,700 17,200 26,700
4 Jet 1 275-14 16,200 16,700 17,200 26,700
5 Jet 1 250-17 16,200 16,700 17,200 26,700
6 Jet 1 275-17 16,200 16,700 17,200 26,700
7 Alvero 275-17 16,450 16,950 17,450 26,950
8 Alvero 250/275-14 16,200 16,700 17,200 26,700
-
9 Swallow 250-14 - 2,500 5,000 -
10 Swallow 275-14 - 2,500 5,000 -
11 Swallow 70/90-14 87,760 90,260 92,760 117,805
12 Swallow 80/90-14 106,740 109,240 111,740 141,910
BAN LUAR

13 Swallow 250-17 100,900 103,400 105,900 134,493

14 Swallow 275-17 127,180 129,680 132,180 167,869
15 Swallow 70/90-17 100,900 103,400 105,900 134,493
16 Swallow 80/90-17 127,180 129,680 132,180 167,869
17 SM 30 70/9017 97,700 100,200 102,700 130,429
18 SM 30 80/90-17 122,200 124,700 127,200 161,544
19 SM 24 70/9017 97,700 100,200 102,700 130,429
20 SM 24 80/90-17 122,200 124,700 127,200 161,544
-
21 UNION 0,8 Liter 29,408 29,908 30,408 32,408
22 UNION 1 Liter - - - -
23 FEDERAL 0,8 Liter 28,033 28,533 29,033 31,033
OLI

24 FEDERAL 1 Liter 31,533 32,033 32,533 34,533

25 EVALUBE 2T 16,450 16,950 17,450 19,450
26 EVALUBE 2 T PRO 22,533 23,033 23,533 25,533
-
27 AKI CYB 138,000 143,000 148,000 158,000
28 Alvero 149,500 154,500 159,500 169,500
29 -
29 asklep RTC mio 71,625 74,125 76,625 111,625
30 RTC grand/supra 71,625 74,125 76,625 111,625
- - - -
31 Busi Champion grand 12,000 12,500 13,000 15,000
32 Kampas/K DDI Vega-zr 25,945 28,445 28,945 33,945
33 ain Rem DDI Vario 19,705 22,205 22,705 27,705
bag.
34
BELAKA DDI Smash 13,855 16,355 16,855 21,855
35 NG DDI Grand 13,855 16,355 16,855 21,855
- - - -
36 CYB Revo Abs 9,500 10,000 10,500 14,000
37 Kampas/K CYB Mega pro 10,250 10,750 11,250 14,750
38 ain Rem Asmoto Jupiter 8,250 8,750 9,250 12,750
39 bag. Asmoto Satria fu 8,250 8,750 9,250 12,750
40 DEPAN Asmoto Supra 7,700 8,200 8,700 12,200
41 KTK PTH Supra 6,500 7,000 7,500 11,000
- - - -
42 SAMURAI Supra F N 130,956 135,956 138,456 153,456
43 SAMURAI Supra 134,476 139,476 141,976 156,976
44 GIGI SAMURAI Vega ZR 136,081 141,081 143,581 158,581
TARIK
45
PAKET SAMURAI F1 ZR 132,376 137,376 139,876 154,876
46 Roda Parts F1 ZR 101,750 106,750 109,250 124,250
SUMBER REZEKI BERSAMA
HARGA BELI BARANG DARI DISTRIBUTOR
GIGI
Jenis
TARIK Harga Sampai
No Merk Ukuran HP Harga > 5
Barang Satuan pasang
PAKET

47 T 999 Supra F N 132,000 137,000 139,500 154,500

- - - -
48 RANTAI SAMURAI 428H x 106 54,150 56,150 56,650 66,650
49 SAMURAI 428H x 112 56,373 58,373 58,873 68,873
50 SAMURAI 428H x 128 62,270 64,270 64,770 74,770
51 DDI 428 x 106 37,896 39,896 40,396 50,396
52 DDI 428 x 128 42,650 44,650 45,150 55,150
53 Moto GP 428H x 102 39,000 41,000 41,500 51,500
- - - -
54 LAHAR NKR 6201 5,100 5,350 5,600 20,600
55 NKR 6301 6,100 6,350 6,600 21,600
- - - -
56 Kunci TTM Supra 25,000 26,500 27,000 37,000
Kontak
SUMBER REZEKI BERSAMA
PERSEDIAAN BARANG
N NAMA stok 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
O JENIS BRG ukuran
BARANG awal jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml out
Swallow 250/275-14 50
Swallow 275/300-14
Swallow 250/275-17
Swallow 275/300-17
B AN DALAM

IRC 250/275-17 30
IRC 275/300-18
Ihata 275-17 50
Jet 1 275-14 10
Jet 1 250-17 5
Jet 1 275-17 5
Alvero 275-17 50
Alvero 250/275-14 50

Swallow 250-14
Swallow 275-14
Swallow 250-17 2
Swallow 275-27 5
275/300-18
BAN LUAR

Swallow
Swallow 70/90-14 2
Swallow 80/90-14 3
Swallow 70/90-17 3
Swallow 80/90-17 5
SM 30 70/9017 2
SM 30 80/90-17 2
SM 24 70/9017 1
SM 24 80/90-17 2

UNION 0,8 Liter 24

UNION 1 Liter 0
FEDERAL 0,8 Liter 24
OLI

FEDERAL 1 Liter 24
EVALUBE 2T 20
EVALUBE 2 T PRO 20
SUMBER REZEKI BERSAMA
PERSEDIAAN BARANG
N NAMA stok 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
O JENIS BRG ukuran
BARANG awal jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml out
AKI CYB 1
Alvero 1

Asklep RTC Mio 2

RTC Grand/supra 2

Busi Champion grand 30

DDI Vega-zr 10
BELAKANG
Kampas/Kain
Rem bag.

DDI Vario 10
DDI Smash 10
DDI Grand 10

Revo Abs
Kampas/Kain Rem

CYB 10
bag. DEPAN

CYB Mega pro 10

Asmoto Jupiter 10
Asmoto Satria fu 10
Asmoto Supra 10
KTK PTH Supra 10

SAMURAI Supra F N 10
GIGI TARIK

SAMURAI Supra 5
PAKET

SAMURAI Vega ZR 2
SAMURAI F1 ZR 2
Roda Parts F1 ZR 2
T 999 Supra F N 2

SAMURAI 428H x 106 5

SAMURAI 428H x 112 5
RANTAI

SAMURAI 428H x 128 5

DDI 428 x 106 5
DDI 428 x 128 10
Moto GP 428H x 102 5
SUMBER REZEKI BERSAMA
PERSEDIAAN BARANG
N NAMA stok 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31
O JENIS BRG ukuran
BARANG awal jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml jml out

NKR 6201 20
LAH
AR

NKR 6301 20

Kunci TTM Supra 5

Kontak
Stok
Brg
Stok
Brg
Stok
Brg
No Jenis Barang Merk Ukuran HB TRS
 HARGA
Laba Lainnya HJ @ HJ > 5
PRODUKSI
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
BIAYA YANG SUDAH DIKELUARKAN

NO TAGGAL JENIS JUMLAH BON

1 8/15/2016 SEWA TOKO 10,000,000
2 10/22/2016 SPARE PART 614,800
3 10/24/2016 SPARE PART 3,064,540
4 10/24/2016 SPARE PART 2,507,400
5 10/25/2016 PERALATAN 3,664,500
6 10/28/2016 SPARE PART (8 bon) 9,435,959
7 10/28/2016 PERALATAN 103,000
8
9
10
11
12
13
14
15
16
17
18
19
20
21
GRAND TOTAL PENGELUARAN 29,390,199

19,390,199

5,609,801
 KETERANGAN

Rimbo Utama
KM 3 Jl. Tuanku tambusai
Swallow ; Jl. Tuanku tambusai
Raja motor ; Jl. Ikhlas
Yanmar ; Jl. Riau
Mitra jaya+ Mitra Buana S A : Jl. Sukarno hatta
toko ateng jaya; rohul
 SUMBER REZEKI BERSAMA
HARGA BELI BARANG DARI DISTRIBUTOR

Jenis Harga Sampai

No Merk Ukuran Harga > 5 KET
Barang Satuan pasang

1 Swallow 250/275-14 21,000 30,000

2 IRC 250/275-17 26,000 27,000 41,000
BAN DALAM

3 Ihata 275-17 17,000 18,000 27,000

4 Jet 1 275-14 17,000 18,000 27,000
5 Jet 1 250-17 17,000 18,000 27,000
6 Jet 1 275-17 17,000 18,000 27,000
7 Alvero 275-17 17,000 18,000 27,000
8 Alvero 250/275-14 17,000 18,000 27,000
-
9 Swallow 250-14 2,500 5,000 -
10 Swallow 275-14 2,500 5,000 -
11 Swallow 70/90-14 90,500 93,000 120,000
12 Swallow 80/90-14 109,500 112,000 141,000
BAN LUAR

13 Swallow 250-17 103,500 106,000 135,000

14 Swallow 275-17 130,000 133,000 168,000
15 Swallow 70/90-17 103,500 106,000 135,000
16 Swallow 80/90-17 130,000 133,000 168,000
17 SM 30 70/9017 100,500 103,000 131,000
18 SM 30 80/90-17 125,000 128,000 162,000
19 SM 24 70/9017 100,500 103,000 131,000
20 SM 24 80/90-17 125,000 128,000 162,000
-
21 UNION 0,8 Liter 30,000 31,000 33,000
22 UNION 1 Liter - - -
23 FEDERAL 0,8 Liter 29,000 30,000 32,000
OLI

24 FEDERAL 1 Liter 33,500 33,000 35,000

25 EVALUBE 2T 17,000 18,000 20,000
26 EVALUBE 2 T PRO 23,500 24,000 26,000
-
27 AKI CYB 143,000 148,000 160,000
28 Alvero 154,500 160,000 170,000
29 -
29 asklep RTC mio 74,500 77,000 112,000
30 RTC grand/supra 74,500 77,000 112,000
- - -
31 Busi Champion grand 12,500 13,000 15,000
32 Kampas/K DDI Vega-zr 28,500 29,000 35,000
33 ain Rem DDI Vario 22,500 23,000 28,000
bag.
34
BELAKA DDI Smash 16,500 17,000 22,000
35 NG DDI Grand 16,500 17,000 22,000
- - -
36 CYB Revo Abs 10,000 11,000 14,000
37 Kampas/K CYB Mega pro 11,000 12,000 15,000
38 ain Rem Asmoto Jupiter 8,750 10,000 13,000
39 bag. Asmoto Satria fu 8,750 10,000 13,000
40 DEPAN Asmoto Supra 8,500 9,000 13,000
41 KTK PTH Supra 7,000 8,000 11,000
 Jenis Harga Sampai
No Merk Ukuran Harga > 5 KET
Barang Satuan pasang
42 SAMURAI Supra F N 136,000 139,000 154,000
43 SAMURAI Supra 139,500 142,000 157,000
44 GIGI SAMURAI Vega ZR 141,500 144,000 159,000
TARIK
45
PAKET SAMURAI F1 ZR 137,500 140,000 155,000
46 Roda Parts F1 ZR 106,750 110,000 125,000
47 T 999 Supra F N 137,000 140,000 155,000
- - -
48 RANTAI SAMURAI 428H x 106 56,500 57,000 67,000
49 SAMURAI 428H x 112 58,500 59,000 69,000
50 SAMURAI 428H x 128 64,500 65,000 75,000
51 DDI 428 x 106 40,000 41,000 51,000
52 DDI 428 x 128 44,750 46,000 56,000
53 Moto GP 428H x 102 41,000 42,000 52,000
- - -
54 LAHAR NKR 6201 5,500 6,000 21,000
55 NKR 6301 6,500 7,000 22,000
- - -
56 Kunci TTM Supra 26,500 27,000 37,000
Kontak
 Err:509 Err:509 50 19,450 972,500
0 0 - -
0 0 - -
0 0 - -
B AN DALAM

Jenis Bara Merk 30 25,450 763,500

0 Swallow - -
Ban DalamSwallow 50 16,200 810,000
0 Swallow 10 16,200 162,000
0 Swallow 5 16,200 81,000
Jet 1 275-17 5 16,200 81,000
Alvero 275-17 50 16,450 822,500
Alvero 250/275-14 50 16,200 810,000
250 4,502,500

Swallow 250-14 - Swallow 250-14 -

BAN LU Swallow 275-14 - Swallow 275-14
Swallow 70/90-14 87,760 2 175,520
Swallow 80/90-14 106,740 3 320,220
Swallow 250-17 100,900 Swallow 275/300-18 2 201,800
Swallow 275-17 127,180 5 635,900
Swallow 70/90-17 100,900 3 302,700
Swallow 80/90-17 127,180 5 635,900
SM 30 70/9017 97,700 SM 30 70/9017 2 2 195,400
SM 30 80/90-17 122,200 SM 30 80/90-17 2 2 244,400
SM 24 70/9017 97,700 SM 24 70/9017 1 1 97,700
SM 24 80/90-17 122,200 SM 24 80/90-17 2 2 244,400
3,053,940

AKI CYB 1 AKI CYB - GTZ 138,000

Alvero 1 Alvero - EM5T-3B 149,500
-
Asklep RTC Mio 2 asklep RTC mio 71,625
RTC Grand/sup 2 RTC grand/sup 71,625
-
Busi Champion grand 30 Busi Champion grand 12,000
Vega-zr Vega-zr
Kampas/Kain Rem

DDI 10 Kampas/Kai DDI 25,945

bag. BELAKANG

DDI Vario 10 n Rem bag. DDI Vario 19,705

DDI Smash 10 BELAKAN DDI Smash 13,855
DDI Grand 10 G DDI Grand 13,855

-
CYB Revo Abs 9,500

Kampas/Kai
n Rem bag.
DEPAN
 Kampas/Kain Rem CYB Revo Abs 10 CYB Mega pro 10,250
Kampas/Kai Asmoto Jupiter
bag. DEPAN CYB Mega pro 10
n Rem bag.
8,250
Asmoto Jupiter 10 DEPAN Asmoto Satria fu 8,250
Asmoto Satria fu 10 Asmoto Supra 7,700
Asmoto Supra 10 KTK PTH Supra 6,500
KTK PTH Supra 10 -
SAMURA Supra F N 130,956
SAMURA Supra F N 10 SAMURA Supra 134,476
GIGI
GIGI TARIK

SAMURA Supra 5 SAMURAVega ZR 136,081

TARIK
PAKET

SAMURAVega ZR 2 PAKET SAMURA F1 ZR 132,376

SAMURA F1 ZR 2 Roda Part F1 ZR 101,750
Roda Part F1 ZR 2 T 999 Supra F N 132,000
T 999 Supra F N 2 -
RANTAI SAMURA 428H x 106 54,150
SAMURA 428H x 106 5 SAMURA 428H x 112 56,373
SAMURA 428H x 112 5 SAMURA 428H x 128 62,270
RANTAI

SAMURA 428H x 128 5 DDI 428 x 106 37,896

DDI 428 x 106 5 DDI 428 x 128 42,650
DDI 428 x 128 10 Moto GP428H x 102 39,000
Moto GP428H x 102 5 -
LAHAR NKR 6201 5,100
NKR 6201 20 NKR 6301 6,100
LAH
AR

NKR 6301 20 -
Kunci Konta TTM Supra 25,000
Kunci TTM Supra 5 -
Kontak -

OLI 4 T UNION 0,8 Liter 29,408 UNION 0,8 Liter 24 705,800

UNION 1 Liter - UNION 1 Liter 0 -
FEDERA 0,8 Liter 28,033 FEDERAL 0,8 Liter 24 672,800
FEDERA 1 Liter 31,533 FEDERAL 1 Liter 24 756,800
OLI 2 T EVALUB 2 T 16,450 EVALUBE 2T 20 329,000
EVALUB 2 T PRO 22,533 EVALUBE 2 T PRO 20 450,667
2,915,067
17,653,906
 1100000

40000
300000
567000
70000
575000
1400000
4052000
948000

1 138,000
1 149,500
-
2 143,250
2 143,250
-
30 360,000
10 259,450
10 197,050
10 138,550
10 138,550
-
-
10 95,000
10 102,500
10 82,500
10 82,500
10 77,000
10 65,000
-
10 1,309,560
5 672,380
2 272,162
2 264,752
2 203,500
2 264,000
-
5 270,750
5 281,865
5 311,350
5 189,480
10 426,500
5 195,000
-
20 102,000
20 122,000
-
5 125,000

7,182,399

(2,346,094)