TOTAL DC ALLOCATION

TOTAL VOLUME 7,220

AREA STORE AREA VOLUME COST PER STORE

670,875,800

CENTRAL JAVA CDI SEMARANG 103.4 14,807,367

CENTRAL JAVA DPO SEMARANG 106.2 15,214,914
CENTRAL JAVA GMR SEMARANG 77.1 11,039,078
CENTRAL JAVA IMT SEMARANG 96.8 13,867,617
CENTRAL JAVA IBL SEMARANG 81.7 11,700,217
CENTRAL JAVA KGN SEMARANG 121.5 17,405,179
CENTRAL JAVA KMU SEMARANG 137.5 19,696,762
CENTRAL JAVA MPT SEMARANG 72.0 10,311,650
CENTRAL JAVA NGN SEMARANG 110.9 15,889,604
CENTRAL JAVA NSP SEMARANG 123.9 17,755,433
CENTRAL JAVA SDN SEMARANG 144.0 20,633,631
CENTRAL JAVA SHA SEMARANG 98.3 14,089,260
CENTRAL JAVA SLN SEMARANG 22.3 3,196,192
CENTRAL JAVA SMN SEMARANG 88.1 12,626,723
CENTRAL JAVA SRA SEMARANG 128.3 18,379,582
CENTRAL JAVA SWA SEMARANG 79.7 11,415,689
CENTRAL JAVA SWI SEMARANG 131.0 18,763,742
CENTRAL JAVA WHN SEMARANG 70.7 10,130,662
CENTRAL JAVA ADS SOLO 101.6 8,289,880
CENTRAL JAVA CMU SOLO 65.0 5,307,975
CENTRAL JAVA GPG SOLO 74.2 6,057,675
CENTRAL JAVA RGO SOLO 121.7 9,936,470
CENTRAL JAVA DKN YOGYAKARTA 100.2 16,447,805
CENTRAL JAVA GDN YOGYAKARTA 163.1 26,754,210
CENTRAL JAVA GSO YOGYAKARTA 103.0 16,892,334
CENTRAL JAVA JSO YOGYAKARTA 109.0 17,883,810
CENTRAL JAVA KLU YOGYAKARTA 178.8 29,329,825
CENTRAL JAVA PHL YOGYAKARTA 122.8 20,149,861
CENTRAL JAVA PKM YOGYAKARTA 110.6 18,152,291
CENTRAL JAVA PTS YOGYAKARTA 167.6 27,502,141
CENTRAL JAVA SAG YOGYAKARTA 117.3 19,244,039
CENTRAL JAVA STN YOGYAKARTA 91.5 15,017,317
CENTRAL JAVA SCH YOGYAKARTA 111.6 18,303,367
EAST JAVA LSP MALANG 154.4 6,280,812
EAST JAVA SFT MALANG 148.7 6,052,311
EAST JAVA SGS MALANG 90.4 3,678,944
EAST JAVA SKN MALANG 72.0 2,931,269
EAST JAVA TGS MALANG 100.2 4,077,770
EAST JAVA BSI MALANG 64.7 2,633,894
EAST JAVA ARH SURABAYA 127.4 5,543,355
EAST JAVA BYA SURABAYA 231.1 10,054,347
EAST JAVA CLS SURABAYA 135.5 5,893,042
EAST JAVA CPA SURABAYA 106.4 4,630,353
EAST JAVA DHU SURABAYA 173.9 7,563,445
EAST JAVA DPA SURABAYA 108.1 4,701,491
EAST JAVA JSI SURABAYA 158.2 6,882,950
EAST JAVA KJA SURABAYA 82.6 3,594,517
EAST JAVA KJN SURABAYA 178.8 7,779,219
EAST JAVA MER SURABAYA 158.6 6,900,571
EAST JAVA MKN SURABAYA 114.4 4,976,857
EAST JAVA MTP SURABAYA 100.4 4,365,819
EAST JAVA PSJ SURABAYA 139.1 6,050,768
EAST JAVA JGO SURABAYA 110.6 4,809,050
EAST JAVA RKT SURABAYA 130.7 5,683,980
EAST JAVA ROY SURABAYA 139.9 6,087,726
EAST JAVA SMW SURABAYA 153.3 6,668,339
EAST JAVA SUA SURABAYA 93.1 4,050,098
EAST JAVA TPO SURABAYA 102.5 4,457,791
EAST JAVA WAI SURABAYA 112.8 4,908,459
EAST JAVA WHM SURABAYA 81.9 3,561,972
EAST JAVA CHI SURABAYA 187.5 8,155,395
EAST JAVA HRM SURABAYA 131.2 5,708,955

NEW STORE
RATIO DC ALLOCATION AREA COST

1.00 - JOINT 13,013,900

Malang 25,655,000
0.02 - Semarang 256,923,300
0.02 - Solo 29,592,000
0.02 - Surabaya 133,028,500
0.02 - yogyakarta 225,677,000
0.02 -
0.03 -
0.03 -
0.02 -
0.02 -
0.03 - 683,889,700
0.03 -
0.02 -
0.00 -
0.02 -
0.03 -
0.02 -
0.03 -
0.02 -
0.01 -
0.01 -
0.01 -
0.01 -
0.02 -
0.04 -
0.03 -
0.03 -
0.04 -
0.03 -
0.03 -
0.04 -
0.03 -
0.02 -
0.03 -
0.01 -
0.01 -
0.01 -
0.00 -
0.01 -
0.00 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
0.01 -
VOLUME COST/CUBE

#DIV/0!
631 40,690
1,793 143,261
363 81,616
3,058 43,499
1,375 164,069

7,220