1.

PRODUK 1
Harga beli : RM 110

Product Specifications
Category
ShopeeSports & OutdoorBadmintonBadminton Rackets
BrandAlpsport
Age Group
Adults
Racket Material
Carbon Graphite, Hi Tech Graphite
Racket Stringing
Strung
Warranty Type
Supplier Warranty
String Tension
22~35LBS
Weight
52g
Length
67.5cm
Discount Stock
13
Other stocks
4960
Ships From
Mainland China
Product Description
️ALP-SPORTS 🏀 : Official High Tech Sport Shop ️

🔥 GJ + 10U Super Light + Tournament-Grade Professional Racket🔥

💖Features:
★The whole racket is in bright purple tones, leaving an impression of elegance and mystery. The interior
of the racket head is decorated with eagle feathers, and they are decorated with a dark purple base, with
tones fading to bright purple, brown, yellowish and many other colors. Meanwhile, the handle is dark
purple with a set of beautiful line patterns on it, making the handle more graspable and the design more
humane.
★The overall design not only focuses on aesthetics but also better considers the actual needs of the user
and the operating experience, bringing you a comfortable and beautiful swinging feeling at all times,
allowing you to swing in the wind and show unlimited style in competition or entertainment.
★Real full carbon fiber material that can be ignited!!!
★100% Original Design，Tournament-Grade Professional Racket

👀Details:

📌Brand: ALP-SPORT

📌Model: ALP GJ【Archer】

📌Raket Weight: 10U, 52±2g ( N.W without the string & overgrip & plastic film )

📌Frame Material: T800 100% Full Carbon Fiber

📌Balance: 310 土 5 mm

📌Length: 675mm

📌Handle: G4

📌String Hole: 76 hole

📌Suitable: The beggining and the professional player

👩‍🏫Designer's Message
The archer is flexible and deadly, use it and kill the game，It's as easy as eating a cookie

PRODUK 2
Harga beli RM 130

Product Specifications
Category
ShopeeSports & OutdoorBadmintonBadminton Rackets
BrandAlpsport
Age Group
Adults
Racket Material
Carbon Graphite, Hi Tech Graphite
Racket Stringing
Strung
Length
67.5cm
String Tension
22~35LBS
Stock
14633
Ships From
Mainland China
Product Description

️ALP-SPORTS 🏀 : Official High Tech Sport Shop ️

🔥 Special Chinese Dragon + TAJ Sward Desgin🔥

🧡 1. Creative inspiration: China's top ten famous swords-TAJ

🧡 2. 8 shock absorbers on both sides + shock absorption technology + secondary reinforcement technology

🎾Brand: ALP-SPORT
Model: ALP TAJ
Raket Weight: 4U, 82±2g /10U, 52±2g( N.W without the string & overgrip & plastic film )
Material: T800 100% Full carbon carbon fiber
Handle: G5
Thickness: 7.0mm
Number of pounds LBS: 22-35 pounds ( Original is 28Lbs , 24-32LBS is recommended )
Line hole: 76 line hole
Handle material: Aspen
Middle shot frame: secondary reinforcement
Offensive balance point: 300 ± 5MM
Origin: China
Racket length: 675 ± 2mm
Racket hardness: hard (secondary molding of the middle rod)

💖Features:
★The gold badminton racket with dragon pattern designed by multiple designers is filled with shiny
metallic glossy balls, and the head is embedded with small polished metal balls and detailed netting, which
are cleverly combined to make the overall shape more gorgeous
★The overall design not only focuses on aesthetics but also better considers the actual needs of the user
and the operating experience, bringing you a comfortable and beautiful swinging feeling at all times,
allowing you to swing in the wind and show unlimited style in competition or entertainment.
★Real full carbon fiber material that can be ignited!!!
★100% Original Design，Tournament-Grade Professional Racket

🎾We solemnly promise:

1.100% original new product from ALP-SPORTS
2 100% carbon fiber, rackets are usually used for 2-4 years
3. Support multiple and mixed colors, we guarantee that all rackets in the store are in stock and can arrive
in 6-10 days
4. As the seller, promise to check every racket before sending it, and promise not to send any wrong racket
5. If the racket has any damage in transit, we will provide a new free racket free of charge
1. PENETAPAN HARGA PRODUK

Produk Harga Beli Harga Jual

(Mark-up :______%)

Pengiraan:

Pengiraan:
JADUAL MODAL PERNIAGAAN

PERKARA RM
KELENGKAPAN 30,000
BANK 50,000
PINJAMAN (bulan 7)

JUMLAH MODAL

PECAHAN KEGUNAAN MODAL

10% Tunai
90% Bank
Kelengkapan Pentadbiran
Kelengkapan Operasi
Belian Bahan Mentah (Jan 2023)

10% Kenderaan (tulis nama kenderaan)

Kelengkapan Operasi Baru
Kelengkapan Pentadbiran Baru
Belian Bahan Mentah (Julai 2023)

JUMLAH MODAL
JADUAL BELIAN BAHAN MENTAH
(peningkatan belian bahan mentah 3% - 10%)

ANGGARAN
PERATUS ANGGARAN BELIAN
BULAN
PENINGKAT (RM)
AN
JANUARI

FEBRUARI

MAC

APRIL

MEI

JUN

JULAI

OGOS

SEPTEMBER

OKTOBER

NOVEMBER

DISEMBER

JUMLAH
NOTA :
1- Cadangan bulan 1 – 6 (peratus peningkatan 3% - 7%)
2- Cadangan bulan 7 – 12 (peratus peningkatan 8% - 10%)
3- Jumlah belian akan di bawa ke PENYATA PENDAPATAN
4- Nilai belian setiap bulan ke PENYATA ALIRAN TUNAI (Pembayaran)

JADUAL JUALAN
(peningkatan jualan 150% - 180%)

ANGGARAN
PERATUS ANGGARAN JUALAN
BULAN
PENINGKAT (RM)
AN
JANUARI

FEBRUARI

MAC

APRIL

MEI

JUN

JULAI

OGOS

SEPTEMBER

OKTOBER

NOVEMBER

DISEMBER
 JUMLAH

NOTA :
1- Jumlah belian akan di bawa ke PENYATA PENDAPATAN
2- Nilai belian setiap bulan ke PENYATA ALIRAN TUNAI (Penerimaan)
 JADUAL GAJI PEKERJA

GAJI KWSP PERKESO JUMLAH GAJI KWSP PERKESO

NAMA PEKERJA JAWATAN KASA PEKER PEKER POTONG BERSI MAJIK MAJIK
R JA JA AN H AN AN
(RM) (RM) (RM) (RM) (RM) (RM) (RM)

JUMLAH (dari bulan 1 – 7)

JUMLAH (dari bulan 8 –

12)
JUMLAH
KESELURUHAN

NOTA :
1- Jumlah gaji kasar dibawa ke PP (belanja) & PAT (pembayaran)
2- Jumlah KWSP majikan dibawa ke PP (belanja) & PAT (pembayaran)
3- Jumlah PERKESO majikan dibawa ke PP (belanja) & PAT (pembayaran)
 PINJAMAN PERNIAGAAN

NAMA AGENSI
NAMA SKIM
JUMLAH PINJAMAN RM
TEMPOH PINJAMAN Bulan FAEDAH 4%

Jalan Kerja Pinjaman Perniagaan

ANSURAN PINJAMAN PERNIAGAAN FAEDAH PINJAMAN PERNIAGAAN

SEBULAN : RM SEBULAN : RM

NOTA :
1- Jumlah ansuran pinjaman sebulan ke PENYATA ALIRAN TUNAI
(Pembayaran)
2- Jumlah faedah pinjaman sebulan ke PENYATA ALIRAN TUNAI (Pembayaran)
3- Jumlah faedah pinjaman keseluruhan ke PENYATA PENDAPATAN (belanja)
 PINJAMAN KENDERAAN

NILAI NAMA
KENDERAA RM KENDERAA
N N
DEPOSIT (10%) RM FAEDAH
TEMPOH
PINJAMAN (90%) RM BULAN
PINJAMAN

Jalan Kerja Pinjaman Kenderaan

ANSURAN PINJAMAN KENDERAAN FAEDAH SEWA BELI

SEBULAN : RM SEBULAN : RM

NOTA :
1- Jumlah ansuran pinjaman sebulan ke PENYATA ALIRAN TUNAI
(Pembayaran)
2- Jumlah faedah sewa beli sebulan ke PENYATA ALIRAN TUNAI (Pembayaran)
3- Jumlah faedah sewa beli keseluruhan ke PENYATA PENDAPATAN (belanja)
 SUSUT NILAI KELENGKAPAN

NILAI
KADAR
KELENGKAP RM
SUSUT NILAI
AN
Jalan Kerja Susut nilai Setahun Jalan Kerja Susut nilai Sebulan

SUSUT NILAI KENDERAAN

NILAI
KADAR
KENDERAA RM
SUSUT NILAI
N
Jalan Kerja Susut nilai Setahun Jalan Kerja Susut nilai Sebulan

SUSUT NILAI KELENGKAPAN BARU

NILAI
KADAR
KELENGKAP RM
SUSUT NILAI
AN BARU
 Jalan Kerja Susut nilai Setahun Jalan Kerja Susut nilai Sebulan

NOTA :
1- Nilai susut nilai terkumpul ke PENYATA ALIRAN TUNAI (pembayaran)
2- Nilai susut nilai terkumpul ke KUNCI KIRA - KIRA (Aset bukan semasa)

KOS – KOS LAIN

JUMLAH
BULAN / JUMLAH
BI SEBUL
BUTIRAN KA KESELURUH
AN
LI AN (RM)
(RM)
1 Lesen SSM 1
2 Lesen PBT 1
3 Lesen Perisian 1
4 Cap Dagang (MyIPO) 1
5 Papan Tanda 1
6 Sewa Premis 12
7 Insurans Premis 2
8 Belanja AM 12
9 Kadar Bayaran 12
10 Kursus 1
11 Promosi 12
12 Insurans & Cukai Kenderaan 2
13 Petrol / Diesel 12
14 Penyelenggaraan Kenderaan 12
15 Pemeriksaan Puspakom 2
16 Lesen GDL 1
 17
18
19
20

NOTA :
(butiran ini masuk ke PENYATA PENDAPATAN & PENYATA ALIRAN TUNAI)
 NAMA PERNIAGAAN
PENYATA ALIRAN TUNAI
BAGI TAHUN BERAKHIR 31 DISEMBER 2023

JAN FEB MAC APR MEI JUN JUL OGOS SEPT OKT NOV DIS JUMLAH
BUTIRAN
(RM) (RM) (RM) (RM) (RM) (RM) (RM) (RM) (RM) (RM) (RM) (RM) (RM)
BAKI AWAL (b/b)
PENERIMAAN
Modal Awal
Jualan
Pinjaman

JUMLAH PENERIMAAN

PEMBAYARAN
Belian
Kelengkapan Pentadbiran
Kelengkapan Operasi
Jumlah Gaji Asas
Jumlah KWSP Majikan
Jumlah PERKESO Majikan
Lesen SSM
Lesen PBT
Lesen Perisian
Cap Dagangan (MYIPO)
Papan Tanda
Sewa Premis
Insuran Premis
Belanja AM
Kadar Bayaran
Kursus
Promosi
Ansuran Pinjaman
Faedah Atas Pinjaman
Pendahuluan Kenderaan
Ansuran kenderaan
Faedah Sewa Beli
Insuran & Cukai Kenderaan
Petrol / Diesel
Penyelenggaraan Kenderaan
Pemeriksaan Puspakom
Lesen GDL

JUMLAH PEMBAYARAN

LEBIHAN / KEKURANGAN

BAKI AKHIR (h/b)

 NAMA PENIAGAAN
PENYATA PENDAPATAN
BAGI TAHUN BERAKHIR 31 DISEMBER 2023

BUTIRAN RM RM RM
Jualan xxx

KOS JUALAN
Belian Xxx
Inventori Akhir (10% x belian Dis) Xxx
Kos Jualan (xxx)

UNTUNG KASAR XXX

Tambah : HASIL
Faedah Atas Simpanan xxx

XXX

Tolak : BELANJA
Jumlah Gaji Asas xxx
Jumlah KWSP Majikan xxx
Jumlah PERKESO Majikan xxx
Lesen SSM xxx
Lesen PBT xxx
Lesen Perisian xxx
Cap Dagangan (MYIPO) xxx
Papan Tanda xxx
Sewa Premis xxx
Insuran Premis xxx
Belanja AM xxx
Kadar Bayaran xxx
Kursus xxx
Promosi xxx
Faedah Atas Pinjaman xxx
Faedah Sewa Beli xxx
Insuran & Cukai Kenderaan xxx
Petrol / Diesel xxx
Penyelenggaraan Kenderaan xxx
Pemeriksaan Puspakom xxx
Lesen GDL xxx
Susut Nilai Kelengkapan xxx
Susut Nilai Kenderaan xxx
Susut Nilai Kelengkapan Baru xxx
(XXX)

UNTUNG BERSIH XXX

 NAMA PENIAGAAN
KUNCI KIRA - KIRA
BAGI TAHUN BERAKHIR 31 DISEMBER 2023

BUTIRAN RM RM RM
ASET BUKAN SEMASA
Harga Kos SNT Nilai Buku
Kenderaan
Kelengkapan
Kelengkapan Baru