Vendor

Kilat 5 jam Express 1 Reguler 3

Jenis Item Berat
(max. 3kg) Hari Hari

Cuci Kering Lipat /Kg 8,000 7,000 5,000

Cuci Kering Lipat + Setrika /Kg 10,000 8,000 6,000
Bed Cover 120 x 200 Satuan - 17,000 15,000
Bed Cover 160 x 201 Satuan - 22,000 20,000
Bed Cover 180 x 202 Satuan - 27,000 25,000
Cuci Khusus Pakaian/Celana Satuan - 7,000 5,000
Setrika /Kg - - 4,000
Jas/Gaun Satuan - - 15,000
Gamis/Selimut Tipis/Tas Satuan
Gorgen /Kg - - 8,000

Harga disesuaikan
dengan ukuran dan
Karpet jenis - - -

cost
5100 255000 290,000 325,000
35,000 70,000
 Mitra (Disc 15%) Proposal Harga

Kilat 5 jam Express 1 Reguler 3 Kilat 5 jam Express 1

Margin
(max. 3kg) Hari Hari (max. 3kg) Hari

6,800 5,950 4,250 10,000 3,200 8,000

8,500 6,800 5,100 12,500 4,000 8,500
- 14,450 12,750 - - 20,000
- 18,700 17,000 - - 25,000
- 22,950 21,250 - - 30,000
- 5,950 4,250 - - 7,000
- - 3,400 - - -
- - 12,750 - - -
- - - - - -
- - 6,800 - - -

- - - - - -
Proposal Harga Target/month

Reguler 3
Margin Margin Kilat (Kg) Margin
Hari

2,050 5,500 1,250 2 6,400

1,700 6,500 1,400 2 8,000
5,550 17,000 4,250 0 -
6,300 23,000 6,000 0 -
7,050 27,000 5,750 0 -
1,050 5,000 750 0 -
- 4,500 1,100 0 -
- 25,000 12,250 0 -
- 18,000 18,000 0 -
- 10,000 3,200 0 -

- - - 0 -
4 Rp 14,400.00

Gross Profit Rp
Karyawan
Cost Listrik
Sewa
Nett Profit Rp
 Target/month

Reguler
Express (Kg) Margin Margin
(Kg)

5 10,250 150 187,500

60 102,000 3000 4,200,000
30 166,500 30 127,500
25 157,500 30 180,000
20 141,000 30 172,500
20 21,000 15 11,250
- 60 66,000
- 15 183,750
- 30 540,000
- 10 32,000

- -
160 Rp 598,250.00 3,370 Rp 5,700,500.00

6,313,150.00
1,500,000
200,000
1,875,000
2,738,150.00
Service ST Laundry Hikari Djava Dulur
Laundry Reguler (3 hari) 5,000 7,000 6,500 6,000
Laundry Kilat (1 hari) 9,000
Laundry Express (8 jam) 11,000
Laundry Super Express (4 jam) 14,000
Setrika Reguler (3 hari) 4,500
Setrika Kilat (1 hari) 6,000
Setrika Express (8 jam) 8,000
Setrika Super Express (4 jam) 11,000
Seprai (Queen Size) per pcs 5,000 7,000 20,000
 Item Brand Gambar Estimasi Harga/pcs

LED TV Xiaomi 32" 2,000,000

Meja Custom

Rak Custom

Timbangan CAS 1,600,000

Kalkulator Casio 145,000

Nota Custom 10,000

Keranjang
No Brand 15,000
Cucian

Renovasi No Brand

Promosi No Brand 1,000,000

Total
Jumlah Total

1 2,000,000

1 -

1 -

1 1,600,000

1 145,000

25 250,000

50 750,000

1 -

1 1,000,000
5,745,000
Brand Boss Profesional Laundry
Tag Line Just sit like a boss, clean like a new !
Logo