REKAP DATA

no type tahun NOPOL BELI JUAL LABA/RUGIBARANG LABA

1 VARIO 2011 3591LD 8100 8500 400 400
2 BEAT 2013 5392PQ 8843 -8843 8843
3 SATRIA 2006 3315PA 5859 -5859 5859
4 SUPRA 2010 4322PI 7837 -7837 7837
5 SCOOPY 2014 5986IR 12465 -12465 12465
6 LEGENDA 2001 6808KV 3023 -3023 3023
7 MIO 2008 2174LF 3930 -3930 3930
8 AEROX 2017 4541KAK 18770 -18770 18770
9 BEAT 2015 5449IW 10628 11000 372 372
10 JUPITER 2004 3214MH 4291 4300 9 9
11 SUPRA 2011 6379MM 8710 -8710 8710
12 VEGA ZR 2010 6580LK 5142 -5142 5142
13 SCOOPY 2016 2055KAA 14500 -14500 14500
14 JUPITER Z 110 2008 2358LV 6988 7400 412 412
15 BEAT 2013 4132KAW 8745 9150 405 405
16 JUPITER 2012 6459KAN 6810 -6810 6810
17 VARIO 2013 3470IH 10300 11150 850 850
18 SCOOPY 2016 6292LS 13755 -13755 13755
19 MEGAPRO 2009 2749MF 13162 -13162 13162
20 VARIO 2011 2862QW 7080 7400 320 320
21 SUPRA 125 2010 6102LY 7845 8100 255 255
22 VIXION 2011 6203MM 10907 11900 993 993
23 SCOOPY 2015 4602IW 13400 -13400 13400
24 SATRIA 2010 2358PG 7356 7700 344 344
25 SATRIA 2011 3579MA 7530 -7530 7530
26 JUPITER Z CW 2011 5721MM 4970 5300 330 330
27 VARIO 2011 5530MB 7970 8300 330 330
28 NMAX 2017 3279KAJ 22500 23400 900 900
29 BEAT 2011 --- 7300 7600 300 300
30 SATRIA FU 2010 2915PK 6295 -6295 6295
31 BEAT 2010 6034MG 6835 -6835 6835
32 VIXION 2015 2159IX 16100 16500 400 400
33 VIXION 2009 3962KU 9250 -9250 9250
34 BEAT 2017 5183KAK 12920 -12920 12920
35 VARIO 125 2016 3520KAB 14300 14800 500 500
36 VARIO 125 2013 4717IH 10490 11200 710 710
37 REVO 2010 6248LE 5157 -5157 5157
38 BEAT 2017 5467PZ 12925 -12925 12925
39 BYSON 2012 2894KAV 9050 -9050 9050
40 VARIO 2011 4127KAL 8300 9000 700 700
41 VIXION 2012 6127KAQ 12250 -12250 12250
42 VIXION 2014 2344IS 12400 13200 800 800
43 MIO 2011 3438LC 5216 5700 484 484
44 VARIO 2014 4592IO 11790 -11790 11790
45 SUPRA 125 2012 3464KAQ 8500 9300 800 800
46 BEAT 2013 3432PO 8900 9100 200 200
47 BEAT 2013 4753IH 9030 10000 970 970
48 BEAT 2012 4925KAQ 8000 -8000 8000
49 BEAT 2012 6584KAK 8016 -8016 8016
50 VARIO 125 2015 6779IV 13587 -13587 13587
51 VEGA R 2007 6334KAM 4303 -4303 4303
52 VARIO 2011 6321PK 8000 -8000 8000
53 JUPITER Z 2008 2358LV 7000 -7000 7000
54 VARIO 150 2015 2021IT 15000 -15000 15000
55 BEAT 2016 2175KAK 11350 -11350 11350
56 VARIO 150 2016 3310KAD 15900 -15900 15900
57 0 0
58 0 0
59 0 0
60 0 0
61 0 0
62 0 0
63 0 0
64 0 0
65 0 0
66 0 0
67 0 0
68 0 0
69 0 0
70 0 0
71 0 0
72 0 0
73 0 0
74 0 0
75 0 0
76 0 0
77 0 0
78 0 0
79 0 0
80 0 0
81 0 0
82 0 0
83 0 0
84 0 0
85 0 0
86 0 0
87 0 0
88 0 0
89 0 0
90 0 0
-309580 321364 11784
 HITUNGAN KAS
KEPEMILIKAN NOMINAL (K) RINCIAN NOMINAL (K)
RIKI KAS 135000 KAS BARANG 321364
PSM KAS 197000 KAS MACET 21200
KAS TOTAL 332000 KAS UANG 828
KAS MINUS 18992 KAS ATM 0
TOTAL 313008 KAS ONDERDIL 559
PENG KANTOR 548
LABA (-KANTOR) 11784
157 BARANG HUTANG 19550
total 313165

NAMA HARI KERJA NOM BAYAR

WAHYU 30 33.3 1000.0
PAK MAN 30 33.3 1000.0
SARI 30 23.3 700.0
 HITUNGAN UNTUNG
RINCIAN NOMINAL
LABA 11784
PENG. KANTOR 548
BANK 4500
WAHYU 1000
P MAN 1000
laba bersih 4736.0
LABA @ 2368.0

SEMUA NOMINAL *1000

 REKAP DATA

no type tahun NOPOL BELI JUAL LABA/RUGI BARANG TOTAL

1 MEGAPRO 2008 2381 12735 12600 -135 -135
2 BEAT 2015 3123 10060 10400 340 205
3 BEAT 2013 5392 8876 8876 205
4 BEAT 2010 6856 7060 7000 -60 145
5 JUPITER 2009 2406 7460 7700 240 385
6 X-RIDE 2015 4000 8791 9300 509 894
7 SATRIA 2006 3315 5757 5757 894
8 MEGAPRO 2007 6845 11036 11700 664 1558
9 SUPRA 2010 4322 7837 7837 1558
10 SCOOPY 2014 5986 12465 12465 1558
11 SCOOPY 2011 3432 9098 9600 502 2060
12 LEGENDA 2001 6808 3023 3023 2060
13 BEAT 2016 4460 11240 11562 322 2382
14 SMASH 2010 6283 4230 4500 270 2652
15 MIO 2010 6407 4750 5100 350 3002
16 MIO 2008 2174 3830 3830 3002
17 AEROX 2017 4541 18770 18770 3002
18 BEAT 2016 2531 11342 11800 458 3460
19 BEAT 2015 5449 10628 10628 3460
20 MIO 2010 6772 4850 5150 300 3760
21 JUPITER 2004 3214 4264 4264 3760
22 SUPRA 2011 6379 8710 8710 3760
23 BISON 2014 2329 10400 11200 800 4560
24 BEAT 2011 5629 7300 7550 250 4810
25 MIO GT 2013 2491 6290 6600 310 5120
26 VERZA 2013 6163 10300 11000 700 5820
27 VEGA ZR 2009 6312 4640 5050 410 6230
28 VEGA ZR 2010 6580 5114 5114 6230
29 JUPITER CW 2010 5096 5200 5650 450 6680
30 REVO 2010 6066 4950 5200 250 6930
31 X-RIDE 2015 4361 8900 9400 500 7430
32 VARIO 2011 3393 8050 8550 500 7930
33 MEGAPRO 2013 10000 10500 500 8430
34 JUPITER 2009 4675 4800 5300 500 8930
35 SATRIA 2008 2508 5200 5700 500 9430
36 SATRIA 2014 9020 9400 380 9810
37 VARIO 2016 14500 14800 300 10110
38 BEAT 2017 12600 13000 400 10510
39 BEAT 2014 6128 9350 9800 450 10960
40 BEAT 2012 2739 8370 8200 -170 10790
41 CBR 150 R 2013 3746 13650 13750 100 10890
42 JUPITER Z CW 2010 3719 5100 5700 600 11490
43 VARIO 150 2015 6886 14967 15200 233 11723
44 VARIO 2011 5493 8000 8600 600 12323
45 SCOOPY 2016 2055 14500 14500 12323
46 VIXION 2012 2135 12300 12500 200 12523
47 JUPITER Z 110 2008 2358 6918 6918 12523
48 BEAT 2016 6175 10861 11800 939 13462
49 BEAT 2013 4132 8715 8715 13462
50 TIGER REVO 2009 4931 14000 15000 1000 14462
51 BEAT 2011 3540 7350 7750 400 14862
52 REVO 2009 2505 4250 4650 400 15262
53 SCOOPY 2017 3903 16120 16550 430 15692
54 SATRIA 2014 3923 9150 9850 700 16392
55 SCOOPY 2017 2163 14850 15300 450 16842
56 JUPITER 2004 3984 3350 4100 750 17592
57 NEX 2014 5902 5600 5800 200 17792
58 R15 2016 3167 18650 19650 1000 18792
59 BEAT 2016 5321 10738 11500 762 19554
60 JUPITER 2012 6459 6550 6550 19554
61 VARIO 2013 3470 10300 10300 19554
62 X-RIDE 2013 3257 7300 7700 400 19954
63 VARIO 2018 6769 16300 16700 400 20354
64 SCOOPY 2016 6292 13755 13755 20354
65 MEGAPRO 2009 2749 13142 13142 20354
66 VARIO 125 2012 5626 9845 10200 355 20709
67 VARIO 2011 2862 7080 7080 20709
68 SUPRA 125 2010 6102 7505 7505 20709
69 VIXION 2013 3086 12600 12850 250 20959
70 VIXION 2011 6203 10850 10850 20959
71 SCOOPY 2015 4602 13400 13400 20959
72 SATRIA 2010 2358 7300 7300 20959
73 SATRIA 2011 3579 7350 7350 20959
74 VIXION 2010 2760 9900 10250 350 21309
21309 216639
 HITUNGAN KAS
KEPEMILIKAN NOMINAL (K) RINCIAN NOMINAL (K)
RIKI KAS 135000 KAS BARANG 216639
PSM KAS 197000 KAS MACET
KAS TOTAL 332000 KAS UANG
KAS MINUS 18992 KAS ONDERDIL
TOTAL 313008 TOTAL 216639

PEMBAYARAN KARYAWAN

NAMA HARI KERJA NOM BAYAR

WAHYU 30 33.33333 1000
PAK MAN 30 33.33333 1000
SARI 30 23.33333 700
 HITUNGAN UNTUNG
RINCIAN NOMINAL
LABA 21309
PENG. KANTOR
BANK 4500
WAHYU 1000
P MAN 1000
laba bersih 14809
LABA @ 7404.5