TOYOTA HILUX D/CAB 3.

0 AT TRD (AKC9920)
PUSPAKOM & RUNNER 30.00
ROADTAX 266.50
INSURANCE 1,770.00
COMMISSION SALESMAN 500.00

REPAIR
FUEL 70.00
PAINT 1,400.00
CUSHION FRONT & BACK 700.00
SERVICE 250.00
TOTAL 4,986.50

SELLING PRICE 70,800.00

COSTING 57,100.00
SHIPPING 1,950.00
EXPENSES 4,986.50

PROFIT 6,763.50
 PROTON SAGA FL 1.3L CVT AUTO (JPQ6176)
INSURANCE 780.70
ROAD TAX & FULL JPJ SEARCH 286.00
PUSPAKOM & RUNNER 100.00
COMMISSION SALESMAN 1,000.00
PROCESSING FEES 240.00

REPAIR
FUEL 30.00
PAINT 800.00
SERVICE GEAR BOX OIL & MOTOR OIL 267.00

TOTAL 3,503.70

SELLING PRICE 21,000.00

COSTING 8,600.00
SHIPPING & TRAILER FEES 1,870.00
PLEDGE 3,000.00
EXPENSES 3,503.70
PROFIT 4,026.30

PROFIT AND COSTING SHARING 4,026.30

70% 2,818.41
30% 1,207.89

COSTING 8,600.00
70% 2,818.41

TOTAL 11,418.41
 PROTON SAGA 1.3L CVT (VX4275)
INSURANCE 788.54
ROAD TAX & FULL JPJ SEARCH 236.00
PUSPAKOM & RUNNER 180.00
COMMISSION SALESMAN 1,000.00
PROCESSING FEE & AUTO LIFE 804.00
INVOICING 1,000.00
REPAIR
FUEL 45.00
SERVICE ENGINE OIL 150.00
PAINT 800.00

TOTAL 5,003.54

SELLING PRICE 29,500.00

COSTING 17,950.00
SHIPPING & TRAILER FEES 1,620.00
DEDUCT 5,003.54

PROFIT 4,926.46

PROFIT AND COSTING SHARING 22,876.46

50% MG 11,438.23
50% KENZI 11,438.23
 PROTON SAGA FL 1.3 AUTOMATIK (JRH5962)
INSURANCE 872.95
ROAD TAX & FULL JPJ SEARCH 256.00
PUSPAKOM & RUNNER 100.00
COMMISSION SALESMAN 1,000.00
PROCESSING FEES 250.00

REPAIR
FUEL 45.00
GPS & INSTALLING 250.00
SERVICE ENGINE 150.00

TOTAL 2,923.95

SELLING PRICE 28,000.00

COSTING 13,550.00
SHIPPING & TRAILER FEES 1,870.00
PLEDGE 3,000.00
EXPENSES 2,923.95
PROFIT 6,656.05

PROFIT AND COSTING SHARING 22,076.05

50% MG 11,038.03
50% RYAN 11,038.03
 TOYOTA AVANZA 1.3E M/T (JNM510)
INSURANCE 906.72
ROAD TAX & FULL JPJ SEARCH 116.00
PUSPAKOM & RUNNER 30.00
COMMISSION SALESMAN
PROCESSING FEES 240.00

REPAIR
FUEL 25.00
PAINT 1,100.00
SERVICE & SPARE PART 485.00
REPAIRING (BILL: 226443 & 628515) 260.00
GPS 50.00

TOTAL 3,212.72

SELLING PRICE 31,000.00

COSTING
SHIPPING & TRAILER FEES 1,620.00
PLEDGE 3,000.00
EXPENSES 3,212.72

PROFIT 23,167.28

PROFIT AND COSTING SHARING 23,167.28

70% 16,217.10
30% 6,950.18

COSTING -
SHIPPING 1,620.00
70% 16,217.10
TOTAL 17,837.10
 PERODUA ALZA 1500 EZi AUTO (PJU722)
ROAD TAX & FULL JPJ SEARCH 250.00
PUSPAKOM & RUNNER 100.00
COMMISSION SALESMAN 1,000.00

REPAIR
FUEL 65.00
PAINT 1,100.00
SERVICE & SPARE PART 472.00
REPAIRING & LABOR CHARGE 50.00

TOTAL 3,037.00

SELLING PRICE 21,500.00

COSTING 15,150.00
SHIPPING 1,720.00
TRAILER FEES 600.00
EXPENSES 3,037.00

PROFIT 993.00

PROFIT AND COSTING SHARING 993.00

70% 695.10
30% 297.90

COSTING 15,150.00
SHIPPING 1,720.00
70% 695.10
TOTAL 17,565.10
 PERODUA ALZA 1500 EZi (AUTO)
INSURANCE
ROAD TAX & FULL JPJ SEARCH 40.00
PUSPAKOM & RUNNER 120.00
COMMISSION SALESMAN
PROCESSING FEES 240.00

REPAIR
FUEL 25.00
PAINT 1,100.00
SERVICE & SPARE PART 485.00
REPAIRING (BILL: 226443 & 628515) 260.00
GPS 50.00

TOTAL 2,320.00

SELLING PRICE 31,000.00

COSTING
SHIPPING & TRAILER FEES 1,620.00
PLEDGE 3,000.00
EXPENSES 2,320.00

PROFIT 24,060.00

PROFIT AND COSTING SHARING 24,060.00

70% 16,842.00
30% 7,218.00

COSTING -
SHIPPING 1,620.00
70% 16,842.00
TOTAL 18,462.00