Jual Beli Motor Second

FORMULIR B JUAL-BELI SEPEDA MOTOR SECOND BIAYA OPERASIONAL NO.
KETERANGAN VOLUME 1 Tenaga Kerja Counter Staf Office Boy 2 Asuransi & Kesehatan: Bangunan Mesin & Perlengkapan Kendaraan Tenaga Kerja 3 Perbaikan & Pemeliharaan: Bangunan Mesin & Perlengkapan Kendaraan Tenaga Kerja 4 Biaya Operasional: Listrik Telpon Bahan Bakar Suplai kantor Lain-lain 3 1 1 1
UNIT Orang Orang Orang Orang Sub-Total % % % % Sub-Total % % % % Sub-Total
HARGA PER-UNIT
1,500 1,000 800
Rp 000 TOTAL HARGA 1,500 1,000 800 3,300 0 0 0 0 0 0 0 0 0 0 100 500 300 100 50 1,050 4,350
0.00% 0.00% 0.00% 0.00%
Link 14,500 2,000 0 3,300 link 14,500 2,000 0 3,300
0.00% 0.00% 0.00% 0.00%
1 1 1 1 1
Lump Sum Lump Sum Lump Sum Lump Sum Lump Sum Sub-Total GRAND TOTAL
100 500 300 100 50
Bagian dari buku " Menangkap Peluang Usaha", Penulis: Ir. Harmaizar Z.
FORMULIR A JUAL-BELI SEPEDA MOTOR SECOND PERKIRAAN INVESTASI NO. KETERANGAN VOLUME UNIT
Umur Ekonomis (bulan)
Rp 000 HARGA PER-UNIT

0 0
TOTAL HARGA 0 0 0 14,000 500 14,500 1,500 500 0 2,000 0 0 0 0 0 0 16,500
I Tanah 1 Biaya Pembelian Tanah 2 Biaya Pematengan Tanah II Bangunan 1 Kontrak Bangunan 2 Biaya Renovasi III Mesin & Perlengkapan 1 Mesin Fax 2 Meja, kursi 3 IV Kendaraan 1. Mobil (kijang) 2. Motor V Legalitas 1. Biaya Perizinan 2. Royalty Fee
60 60
m2 m2 Sub-Total Tahun Lump Sum Sub-Total Unit Unit Unit Sub-Total Unit Unit Sub-Total Lump Sum Lump Sum Sub-Total TOTAL
---
2.00 1.00
24 24
7,000 500
1.00 1.00 1.00
36 36 36
1,500 500 0
0.00 0.00
60 60
0 0
0.00 0.00
12 12
0 0
Bagian dari buku "Menangkap Peluang Usaha", Penulis: Ir. Harmaizar Z.
FORMULIR C JUAL-BELI SEPEDA MOTOR SECOND KELOMPOK DAN PORSI PENJUALAN BARANG NO. KETERANGAN 1 Harga Jual (Rp) Motor Bebek Motor Besar Porsi 70.00% 30.00%
Rp 000 Total PORSI PENJUALAN PENJUALAN UNIT Per-bulan Per-bulan 56,000 24,000 80,000 HPP 47,600 19,200 66,800
80,000 % 80,000 % Total Penjualan perbulan
2 Harga Pokok (Rp) Motor Bebek Motor Besar
HPP 85.00% 80.00%
% 56,000 % 24,000 Total Harga Pokok Barang
Nama Proyek Nama File Komputer ASUMSI
JUAL-BELI SEPEDA MOTOR SECOND
Keterangan Kenaikan Harga Jual 0.00% per-bulan Kenaikan Harga Pokok 0.00% per-bulan Kenaikan Biaya Operasinal0.00% per-bulan
BULAN-1 BULAN-2 BULAN-3 BULAN-4 BULAN-5 BULAN-6 BULAN-7 BULAN-8 BULAN-9 BULAN-10 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Kenaikkan omset Penjualan Total Penjualan (Rp) Total Pokok (Rp)
0.00% 80,000 66,800
30.00% 104,000 86,840
20.00% 124,800 104,208
10.00% 137,280 114,629
10.00% 151,008 126,092
5.00% 158,558 132,396
5.00% 166,486 139,016
0.00% 166,486 139,016
0.00% 166,486 139,016
0.00% 166,486 139,016
Bagian dari buku "Menangkap Peluang Usaha", Penulis: Ir. Harmaizar Z..
Rp 000 BULAN-11BULAN-12 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
0.00% 166,486 139,016
0.00% 166,486 139,016
\0 {paneloff} /wgpe/wgrn/wgrm
LAMPIRAN-01

PROYEKSI NERACA KETERANGAN Harta: Harta Lancar: Kas & Bank Persediaan Piutang TOTAL Harta Tetap: Investasi Akumulasi Penyusutan Harta Bersih Total Harta Hutang & Modal Hutang lancar: - Hutang Dagang - Pinjaman Bank Modal: Setoran Modal Laba ditahan Total Modal & Akumu. Keuntungan Total Hutang dan Modal 0 Masa Investasi BULAN-1 BULAN-2 BULAN-3 BULAN-4 BULAN-5 BULAN-6 BULAN-7 BULAN-8 BULAN-9
14,467 16,700 40,000 71,167
6,205 21,710 52,000 79,915
3,700 26,052 62,400 92,152
9,208 28,657 68,640 106,505
16,154 31,523 75,504 123,180
28,781 33,099 79,279 141,159
42,506 34,754 83,243 160,503
61,907 34,754 83,243 179,904
81,366 34,754 83,243 199,363
16,500 16,500 16,500
16,500 (660) 15,840 87,007
16,500 (1,319) 15,181 95,095
16,500 (1,979) 14,521 106,672
16,500 (2,639) 13,861 120,366
16,500 (3,299) 13,201 136,382
16,500 (3,958) 12,542 153,701
16,500 (4,618) 11,882 172,385
16,500 (5,278) 11,222 191,126
16,500 (5,938) 10,563 209,925
8,250 8,250 8,250 0 8,250 16,500 0
0 37,761 37,761 41,194 8,053 49,247 87,007 0
0 34,328 34,328 41,194 19,574 60,767 95,095 0
0 30,895 30,895 41,194 34,584 75,778 106,672 0
0 27,462 27,462 41,194 51,710 92,904 120,366 0
0 24,029 24,029 41,194 71,159 112,353 136,382 0
0 20,596 20,596 41,194 91,911 133,105 153,701 0
0 17,163 17,163 41,194 114,029 155,222 172,385 0
0 13,730 13,730 41,194 136,203 177,397 191,126 0
0 10,297 10,297 41,194 158,435 199,628 209,925 0
LAMPIRAN-02

PROYEKSI ALIRAN DANA KETERANGAN PENDAPATAN A/R Collection AKTIVITAS OPERASIONAL: Pembelian Barang - Tunai - Kredit Tenaga Kerja Asuransi & Kesehatan: Perbaikan & Pemeliharaan: Biaya Operasional: Pajak PPh Masa Investasi BULAN-1 BULAN-2 BULAN-3 BULAN-4 BULAN-5 BULAN-6 BULAN-7 BULAN-8 BULAN-9 40,000 92,000 114,400 131,040 144,144 154,783 162,522 166,486 166,486
(83,500) (3,300) 0 0 (1,050) 0 (87,850) (47,850)
(91,850) (108,550) (117,234) (128,957) (133,972) (140,671) (139,016) (139,016) 0 0 0 0 0 0 0 0 (3,300) (3,300) (3,300) (3,300) (3,300) (3,300) (3,300) (3,300) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 (1,050) (1,050) (1,050) (1,050) (1,050) (1,050) (1,050) (1,050) 0 0 0 0 0 0 0 0 (96,200) (112,900) (121,584) (133,307) (138,322) (145,021) (143,366) (143,366) (4,200) 1,500 9,456 10,837 16,461 17,501 23,120 23,120
KAS BERSIH OPERASIONAL AKTIVITAS INVESTASI: Tanah Bangunan Mesin & Perlengkapan Kendaraan Legalitas KAS DIGUNAKAN INVESTASI AKTIVITAS KEUANGAN: Setoran Modal
0 (14,500) (2,000) 0 0 (16,500)
KREDIT BANK
Pembayaran :Bank Loan Biaya Bunga Kas Digunakan Aktivitas Keuangan PLUS (MINUS) KAS EKUIVALEN KAS AWAL
41,194 41,194 (41,194)
8,250 8,250
32,944 32,944 (3,433) (3,433) (629) (4,062) (8,262) 14,467 (3,433) (572) (4,005) (2,505) 6,205 (3,433) (515) (3,948) 5,508 3,700 (3,433) (458) (3,891) 6,946 9,208 (3,433) (400) (3,833) 12,627 16,154 (3,433) (343) (3,776) 13,725 28,781 (3,433) (286) (3,719) 19,401 42,506 (3,433) (229) (3,662) 19,458 61,907 (138) 62,317 14,467 0
16,500 0 0
KAS AKHIR
14,467
6,205
3,700
9,208
16,154
28,781
42,506
61,907
81,366
LAMPIRAN-03

PROYEKSI LABA / RUGI KETERANGAN Penjualan Harga Pokok Penjualan Keuntungan Kotor Biaya Operasional: Tenaga Kerja Asuransi & Kesehatan: Perbaikan & Pemeliharaan: Biaya Operasional: Biaya Penyusutan: Bangunan 4.17% Mesin & Perlengkapan 2.78% Kendaraan 1.67% Legalitas 8.33% TOTAL BIAYA OPERASIONAL Pendapatan Operasional perbulan Biaya Bunga 1.67% TOTAL Pendapatan Sebelum Pajak Pajak PPh 0.00% Laba (Rugi Bersih) Dividen Akumulasi Keuntungan Masa Investasi BULAN-1 BULAN-2 BULAN-3 BULAN-4 BULAN-5 BULAN-6 BULAN-7 BULAN-8 BULAN-9 80,000 104,000 124,800 137,280 151,008 158,558 166,486 166,486 166,486 (66,800) (86,840) (104,208) (114,629) (126,092) (132,396) (139,016) (139,016) (139,016) 13,200 17,160 20,592 22,651 24,916 26,162 27,470 27,470 27,470
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 8,190 (138) (138) 8,053 0 8,053 0 8,053
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 12,150 (629) (629) 11,521 0 11,521 0 19,574
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 15,582 (572) (572) 15,010 0 15,010 0 34,584
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 17,641 (515) (515) 17,127 0 17,127 0 51,710
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 19,907 (458) (458) 19,449 0 19,449 0 71,159
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 21,152 (400) (400) 20,752 0 20,752 0 91,911
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 22,461 (343) (343) 22,117 0 22,117 0 114,029
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 22,461 (286) (286) 22,174 0 22,174 0 136,203
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 22,461 (229) (229) 22,232 0 22,232 0 158,435
LAMPIRAN-04

PROYEKSI HARGA POKOK & PENJUALAN KETERANGAN Persediaan (Rp): Persediaan Awal Pembelian Persediaan Akhir: Harga Pokok Barang Penjualan: Total Penjualan Piutang (Credit Card) - Awal - Akhir A/R Collection Masa Investasi BULAN-1 BULAN-2 BULAN-3 BULAN-4 BULAN-5 BULAN-6 BULAN-7 BULAN-8 BULAN-9 0 83,500 (16,700) 66,800 16,700 91,850 (21,710) 86,840 21,710 108,550 (26,052) 104,208 26,052 117,234 (28,657) 114,629 28,657 128,957 (31,523) 126,092 31,523 133,972 (33,099) 132,396 33,099 140,671 (34,754) 139,016 34,754 139,016 (34,754) 139,016 34,754 139,016 (34,754) 139,016
80,000
104,000 40,000 (52,000) 92,000
124,800 52,000 (62,400) 114,400
137,280 62,400 (68,640) 131,040
151,008 68,640 (75,504) 144,144
158,558 75,504 (79,279) 154,783
166,486 79,279 (83,243) 162,522
166,486 83,243 (83,243) 166,486
166,486 83,243 (83,243) 166,486
(40,000) 40,000
LAMPIRAN-05

ANALISA INVESTASI & RASIO KEUANGAN KETERANGAN INTERNAL RATE OF RETURN (IRR) Investasi Modal Kerja Kas Bersih Operasi Nilai Sisa: - Aset Bersih - Persediaan - Piutang IRR 9.42% Masa Investasi (16,500) BULAN-1 BULAN-2 BULAN-3 BULAN-4 BULAN-5 BULAN-6 BULAN-7 BULAN-8 BULAN-9 0 (65,888) (47,850) 0 0 (4,200) 0 0 1,500 0 0 9,456 0 0 10,837 0 0 16,461 0 0 17,501 0 0 23,120 0 0 23,120
(16,500) (113,738)
(4,200)
1,500
9,456
10,837
16,461
17,501
23,120
23,120
Payback Period
Total Investasi Kas Bersih Operasi Total Akumulasi 10 0

10
(16,500)
bulan
(65,888) 0 0 0 0 (47,850) (4,200) 1,500 9,456 10,837 (16,500) (113,738) (4,200) 1,500 9,456 10,837 (16,500) (130,238) (134,438) (132,938) (123,482) (112,645) 1 1 1 1 1
0 16,461 16,461 (96,184) 1
0 17,501 17,501 (78,683) 1
0 23,120 23,120 (55,563) 1
0 23,120 23,120 (32,442) 1
Rasio Keuangan: Likuiditas - Harta Lancar (A) - Hutang Lancar (B) A/B x 100% R. O. I. - Laba bersih + Bunga (A/B) - Modal + Hutang A/B x 100% - Laba Bersih (A) - Modal (B) A/B x 100%
0 8,250 0.00% 0 16,500 0.00% 0 8,250 0.00%
71,167 37,761 188.47% 8,190 78,955 10.37% 8,053 41,194 19.55%
79,915 34,328 232.80% 12,150 75,522 16.09% 11,521 41,194 27.97%
92,152 30,895 298.28% 15,582 72,089 21.62% 15,010 41,194 36.44%
106,505 27,462 387.83% 17,641 68,656 25.70% 17,127 41,194 41.58%
123,180 24,029 512.64% 19,907 65,223 30.52% 19,449 41,194 47.21%
141,159 20,596 685.38% 21,152 61,790 34.23% 20,752 41,194 50.38%
160,503 179,904 199,363 17,163 13,730 10,297 935.18% 1310.32% 1936.17% 22,461 58,357 38.49% 22,117 41,194 53.69% 22,461 54,924 40.89% 22,174 41,194 53.83% 22,461 51,491 43.62% 22,232 41,194 53.97%
R. O. E.
Rp 000 BULAN-10BULAN-11 BULAN-12
100,881 34,754 83,243 218,878
120,454 34,754 83,243 238,451
140,086 34,754 83,243 258,083
16,500 (6,597) 9,903 228,781
16,500 (7,257) 9,243 247,694
16,500 (7,917) 8,583 266,667
0 6,864 6,864 41,194 180,724 221,917 228,781 0
0 3,431 3,431 41,194 203,070 244,263 247,694 0
0 0 0 41,194 225,473 266,667 266,667 0
Rp 000 BULAN-10BULAN-11 BULAN-12 166,486 166,486 166,486
(139,016) (139,016) 0 0 (3,300) (3,300) 0 0 0 0 (1,050) (1,050) 0 0 (143,366) (143,366) 23,120 23,120
(139,016) 0 (3,300) 0 0 (1,050) 0 (143,366) 23,120
3433 (3,433) (172) (3,605) 19,516 81,366 (3,433) (114) (3,547) 19,573 100,881 (3,431) << diatur besar pembayaran hutang (57) dengan melihat KAS AKHIR (3,488) 19,632 120,454
100,881
120,454
140,086 <<< Harus POSITIF, jika NEGATIF kurangi pembayaran hutang (warna biru diatas)
Rp 000 BULAN-10BULAN-11 BULAN-12 166,486 166,486 166,486 (139,016) (139,016) (139,016) 27,470 27,470 27,470
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 22,461 (172) (172) 22,289 0 22,289 0 180,724
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 22,461 (114) (114) 22,346 0 22,346 0 203,070
(3,300) 0 0 (1,050) (604) (56) 0 0 (5,010) 0 22,461 (57) (57) 22,403 0 << % pajak dihitung rata-rata, dan dapat dirubah 22,403 sesuaikan dengan jenis legalitas Usaha (PT, CV, Perorangan) 0 << Diisi jika ada pembagian keuntungan 225,473
Rp 000 BULAN-10 BULAN-11 BULAN-12 34,754 139,016 (34,754) 139,016 34,754 139,016 (34,754) 139,016 34,754 139,016 (34,754) 139,016
166,486 83,243 (83,243) 166,486
166,486 83,243 (83,243) 166,486
166,486 83,243 (83,243) 166,486
Rp 000 BULAN-10 BULAN-11 BULAN-12 0 0 23,120 0 0 23,120 0 0 23,120 8,583 34,754

83243
23,120
23,120
149,701
0 23,120 23,120 (9,322) 1
0 23,120 23,120 13,798 0
0 23,120 23,120 36,918 0
218,878 238,451 6,864 3,431 3188.90% 6950.41% 22,461 48,058 46.74% 22,289 41,194 54.11% 22,461 44,625 50.33% 22,346 41,194 54.25%
258,083 0 #DIV/0! 22,461 41,194 54.52% 22,403 41,194 54.39%
LAMPIRAN-0

RINGKASAN & ASUMSI Rp 000 Suku Bunga Kredit 20.00% per-tahun Porsi Persediaan Barang 0.25 Bulan 50.00% Kenaikan Harga Jual 0.00% 50.00% Kenaikan Harga Pokok 0.00% Kenaikan Biaya Operasinal 0.00% 50.00% 50.00% Hutang Dagang - Tunai per-bulan - Kredit per-bulan Piutang per-bulan - Tunai - Leasing 100.00% 0.00% (1 bulan) 50.00% 50.00%
Investasi (Rp 000): Modal Sendiri Investasi Tetap Modal Kerja Kredit Bank Investasi Tetap Modal Kerja Total
8,250 32,944 8,250 32,944 82,388
(1 bulan)
Pembayaran Hutang & Bunga: BULAN-1 BULAN-2 BULAN-3 BULAN-4 Proyeksi pembayaran Hutang 3,433 3,433 3,433 3,433 Proyeksi pembayaran Bunga 138 629 572 515 Total Pembayaran Pokok & Bunga 3,571 4,062 4,005 3,948 Kenaikkan omset Penjualan Penjualan Harga Pokok Barang LABA / RUGI BERSIH ALIRAN DANA AKHIR Rasio Keuangan: Likuiditas R. O. I. R. O. E. Payback Period IRR 1 tahun IRR 5 tahun 10 9.42% 47.08% 0.00% 30.00% 20.00% 10.00% 80,000 104,000 124,800 137,280 66,800 86,840 104,208 114,629 8,053 11,521 15,010 17,127 14,467 6,205 3,700 9,208 188.47% 232.80% 298.28% 387.83% 10.37% 16.09% 21.62% 25.70% 19.55% 27.97% 36.44% 41.58% bulan
BULAN-5 BULAN-6 BULAN-7 BULAN-8 BULAN-9 BULAN-10 BULAN-11 BULAN-12 3,433 3,433 3,433 3,433 3,433 3,433 3,433 3,431 458 400 343 286 229 172 114 57 3,891 3,833 3,776 3,719 3,662 3,605 3,547 3,488 10.00% 5.00% 5.00% 0.00% 0.00% 0.00% 0.00% 151,008 158,558 166,486 166,486 166,486 166,486 166,486 126,092 132,396 139,016 139,016 139,016 139,016 139,016 19,449 20,752 22,117 22,174 22,232 22,289 22,346 16,154 28,781 42,506 61,907 81,366 100,881 120,454 512.64% 685.38% 935.18% 1310.32% 1936.17% 3188.90% 6950.41% 30.52% 34.23% 38.49% 40.89% 43.62% 46.74% 50.33% 47.21% 50.38% 53.69% 53.83% 53.97% 54.11% 54.25% 0.00% 166,486 139,016 22,403 140,086 #DIV/0! 54.52% 54.39%
Per-tahun(seharusnya dihitung seumur ekonomis mesin usaha ini, coba dikalikan 5 tahun, ini merupakan nilai IRR minimal)

Jual Beli Motor Second

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Jual Beli Motor Second

Diunggah oleh

Hak Cipta:

Format Tersedia

FORMULIR B JUAL-BELI SEPEDA MOTOR SECOND BIAYA OPERASIONAL NO.

UNIT Orang Orang Orang Orang Sub-Total % % % % Sub-Total % % % % Sub-Total

0.00% 0.00% 0.00% 0.00%

Link 14,500 2,000 0 3,300 link 14,500 2,000 0 3,300

0.00% 0.00% 0.00% 0.00%

100 500 300 100 50

Rp 000 HARGA PER-UNIT

TOTAL HARGA 0 0 0 14,000 500 14,500 1,500 500 0 2,000 0 0 0 0 0 0 16,500

1.00 1.00 1.00

Bagian dari buku "Menangkap Peluang Usaha", Penulis: Ir. Harmaizar Z.

80,000 % 80,000 % Total Penjualan perbulan

2 Harga Pokok (Rp) Motor Bebek Motor Besar

HPP 85.00% 80.00%

% 56,000 % 24,000 Total Harga Pokok Barang

Bagian dari buku "Menangkap Peluang Usaha", Penulis: Ir. Harmaizar Z.

Nama Proyek Nama File Komputer ASUMSI

JUAL-BELI SEPEDA MOTOR SECOND

Kenaikkan omset Penjualan Total Penjualan (Rp) Total Pokok (Rp)

0.00% 80,000 66,800

30.00% 104,000 86,840

20.00% 124,800 104,208

10.00% 137,280 114,629

10.00% 151,008 126,092

5.00% 158,558 132,396

5.00% 166,486 139,016

0.00% 166,486 139,016

0.00% 166,486 139,016

0.00% 166,486 139,016

Rp 000 BULAN-11BULAN-12 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

0.00% 166,486 139,016

0.00% 166,486 139,016

JUAL-BELI SEPEDA MOTOR SECOND

14,467 16,700 40,000 71,167

6,205 21,710 52,000 79,915

3,700 26,052 62,400 92,152

9,208 28,657 68,640 106,505

16,154 31,523 75,504 123,180

28,781 33,099 79,279 141,159

42,506 34,754 83,243 160,503

61,907 34,754 83,243 179,904

81,366 34,754 83,243 199,363

16,500 16,500 16,500

16,500 (660) 15,840 87,007

16,500 (1,319) 15,181 95,095

16,500 (1,979) 14,521 106,672

16,500 (2,639) 13,861 120,366

16,500 (3,299) 13,201 136,382

16,500 (3,958) 12,542 153,701

16,500 (4,618) 11,882 172,385

16,500 (5,278) 11,222 191,126

16,500 (5,938) 10,563 209,925

8,250 8,250 8,250 0 8,250 16,500 0

0 37,761 37,761 41,194 8,053 49,247 87,007 0

0 34,328 34,328 41,194 19,574 60,767 95,095 0

0 30,895 30,895 41,194 34,584 75,778 106,672 0

0 27,462 27,462 41,194 51,710 92,904 120,366 0

0 24,029 24,029 41,194 71,159 112,353 136,382 0

0 20,596 20,596 41,194 91,911 133,105 153,701 0

0 17,163 17,163 41,194 114,029 155,222 172,385 0

0 13,730 13,730 41,194 136,203 177,397 191,126 0

0 10,297 10,297 41,194 158,435 199,628 209,925 0

Bagian dari buku "Menangkap Peluang Usaha", Penulis: Ir. Harmaizar Z.

JUAL-BELI SEPEDA MOTOR SECOND