Scribd Logo
Upload

Welcome to Scribd!

  • 20 views

    Laundry

    Uploaded by

    pebriandisaragi

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Laundry

    Uploaded by

    pebriandisaragi
    20 views5 pages

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    20 views5 pages

    Laundry

    Uploaded by

    pebriandisaragi

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 5

    USAHA LAUNDRY KOIN (Qualite Express)

    No Item Jumlah Harga Total


    1 Mesin Cuci 3.00 Rp -
    2 Mesin Pengering 3.00 Rp -
    3 Timbangan 1.00 Rp 187,000.00 Rp 187,000.00
    4 Showcase Rp 3,775,000.00 Rp -
    5 Sofa 2.00 Rp 250,000.00 Rp 500,000.00
    6 Meja Lipat 2.00 Rp 416,500.00 Rp 833,000.00
    7 Kursi Plastik 2.00 Rp - Rp -
    8 Keranjang 10.00 Rp 19,900.00 Rp 199,000.00
    9 Promosi 1.00 Rp 500,000.00 Rp 500,000.00
    10 Meja Kasir 1.00 Rp 1,345,000.00 Rp 1,345,000.00
    11 Kursi Kasir 1.00 Rp 196,000.00 Rp 196,000.00
    12 Tempat Sampah 2.00 Rp 20,000.00 Rp 40,000.00
    13 Tabung Gas 6.00 Rp 160,500.00 Rp 963,000.00
    14 Instalasi Listrik dan Air Rp -
    15 Setrika Uap 1.00 Rp 1,300,000.00 Rp 1,300,000.00
    Rp -
    Rp -
    Rp -
    Rp -
    Grand Total Rp 6,063,000
    (Qualite Express)
    Keterangan

    ALI88 Digital Computing Scale 40kg


    Polytron SCN 237 Borderless (261 LITER)
    Sofa puff / stool 120x40x45
    JOY Meja Lipat/Meja Lipat plastik 122x60x74
    Sudah Ada
    keranjang laundry/keranjang pajero 57x47x35
    Spanduk, dll
    Meja kasir laundry 150x40x80
    Vicor Chairs
    15
    Tabung Gas 3Kg

    Setrika uap Gas Boiler

    6,063,000.00
    Biaya Operasional Bulanan
    No Item Jumlah Harga Total Keterangan
    1 Sewa Tempat 1.00 Rp 1,666,667.00 Rp 1,666,667.00 Rp20.000.000/Tahun
    2 Air Rp -
    3 Listrik Rp -
    4 Gaji Karyawan 4.00 Rp 500,000.00 Rp 2,000,000.00 2 orang/8 jam/hari
    5 Bonus Karyawan 120.00 Rp 15,000.00 Rp 1,800,000.00 120 load/bulan
    6 Gas Mesin Kering 22.00 Rp 20,000.00 Rp 440,000.00 17x proses/tabung
    7 Gas Setrika 6.00 Rp 20,000.00 Rp 120,000.00 20 load/tabung
    8 Plastik Jinjing 120.00 Rp 1,500.00 Rp 180,000.00 Plastik Full Service
    9 Detergen 9.00 Rp - 14 load/liter
    10 Parfum 9.00 Rp - 14 load/liter
    Rp -
    Rp -
    Rp -
    Rp -
    Rp -
    Rp -
    Rp -
    Rp -
    Rp -
    Grand Total Rp 6,206,667.00
    Perkiraan Pemasukan Perbulan
    Item Qty Jumlah Harga Total
    Mesin Cuci 3 360.00 Rp 10,000.00 Rp 10,800,000.00
    Mesin Kering 3 360.00 Rp 10,000.00 Rp 10,800,000.00
    Cuci,Kering,Setrika 1 120.00 Rp 25,000.00 Rp 3,000,000.00
    Rp -
    Rp -
    Grand Total Rp 24,600,000.00

    Ketentuan
    1. Laundry 2 sistem = Self Service dan Full Service
    2. Cuci, Kering, dan Setrika = 1 load = Maks. 7 Kg = Rp45.000
    3. Biaya Full Service Cuci, Kering, dan Setrika = 1 load = Rp25.000
    4. Bonus Cuci, Kering, dan Setrika = 1 load = Rp15.000
    Keterangan
    12 koin/hari/mesin
    12 koin/hari/mesin
    4 load/hari = 840kg

    24,600,000.00

    You might also like