COST Laundry SIBK 2019 (Ecolab)

SHEET SINGLE
PENCUCIAN & PENGERINGAN
WEIGHT NO. OF PORTION GRAND TOTAL COST COST / PCS ACT - PRICE
0.7 30 43 36,240 846 0
3.667 110 ml Boost ml 1 17,135 428,375

4.0 120 ml Wash ml 1 29,410 735,250
3.0 90 ml Conditioner ml 1 33,947 848,675
1 30 ml D-Stain ml 1 11,635 349,050
10.0 300 ml LQ Sour gr 1 17,529 438,225
4.0 120 ml Flufi ml 1 17,750 443,750
0.03 1 Kwh Listrik Pencucian Kwh 1 2 1,467
0.067 2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.7 35 40 12,064 302 0.00
0.1 2 Kwh Listrik Kwh 1.00 2 1,467
0.103 3.6 m3 Gas m3 1.00 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
0.7 1 40 11,257 281 0
0.0 1 Kwh Listrik Mesin Roll Kwh 1 2 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SHEET DOUBLE
0.9 30 33 36,240 1,087 0
3.667 110 ml Boost ml 1 17,135 428,375

4.0 120 ml Wash ml 1 29,410 735,250
1.0 30 ml D-Stain ml 1 11,635 349,050
10.0 300 ml LQ Sour gr 1 17,529 438,225
4.0 120 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.9 35 39 11,257 289 0
0.0 1 Kwh Listrik Kwh 1 2 1,467
0.103 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
0.9 1 40 11,257 281 0
0.1 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SHEET KING
1 30 30 36,240 1,208 0
3.667 110 ml Boost ml 1 17,135 428,375

4 120 ml Wash ml 1 29,410 735,250
3 90 ml Conditioner ml 1 33,947 848,675
1 30 ml D-Stain ml 1 11,635 349,050
10 300 ml LQ Sour gr 1 17,529 438,225
4 120 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
1 35 35 11,257 322 0
0.029 1 Kwh Listrik Kwh 1 2 1,467
0.103 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
1 1 40 10,707 268 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
DUVET SINGLE
1.3 30 23 36,240 1,570 0
3.667 110 ml Boost ml 1 17,135 428,375
4 120 ml Wash ml 1 29,410 735,250
3 90 ml Conditioner ml 1 33,947 848,675
1 30 ml D-Stain ml 1 11,635 349,050
10 300 ml LQ Sour gr 1 17,529 438,225
4 120 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
1.3 35 27 11,257 418 0
0.029 1 Kwh Listrik Kwh 1 2 1,467
0.103 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
1.3 1 40 12,064 302 0
0.1 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
DUVET DOUBLE
1.5 30 20 36,240 1,812 0
3.7 110 ml Boost ml 1 17,135 428,375

4.0 120 ml Wash ml 1 29,410 735,250
1.0 30 ml D-Stain ml 1 11,635 349,050
10.0 300 ml LQ Sour gr 1 17,529 438,225
4.0 120 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
1.5 35 23 11,257 482 0
0.029 1 Kwh Listrik Kwh 1 2 1,467
0.103 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
1.5 1 30 12,064 402 0
0.12 3.6 l Gas ml 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
DUVET KING
1.6 30 19 36,240 1,933 0
3.7 110 ml Boost ml 1 17,135 428,375

4.0 120 ml Wash ml 1 29,410 735,250
1.0 30 ml D-Stain ml 1 11,635 349,050
10.0 300 ml LQ Sour gr 1 17,529 438,225
4.0 120 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
1.6 30 19 12,064 643 0
0.067 2 Kwh Listrik Kwh 1 2 1,467
0.12 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
1.6 1 30 12,064 402 0
0.1 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PILLOW CASE
0.5 30 60 36,240 604 0
3.667 110 ml Boost ml 1 17,135 428,375

4.0 120 ml Wash ml 1 29,410 735,250
1.0 30 ml D-Stain ml 1 11,635 349,050
10.0 300 ml LQ Sour gr 1 17,529 438,225
4.0 120 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.5 35 70 12,064 172 0
0.103 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
0.5 1 200 12,064 60 0
0.018 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
NIGHT CURTAIN
3.8 30 8 36,240 4,590 0
3.667 110 ml Boost ml 1 17,135 428,375

4.0 120 ml Wash ml 1 29,410 735,250
1.0 30 ml D-Stain ml 1 11,635 349,050
10.0 300 ml LQ Sour gr 1 17,529 438,225
4.0 120 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
3.8 35 9 12,064 1,310 0
2 Kwh Listrik Kwh 1 2 1,467
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
3.8 1 10 12,064 1,206 0
0.4 3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
DAY CURTAIN/VITRAGE
1.3 30 23 36,240 1,570 0
1.833 110 ml Boost ml 1 17,135 428,375

2 120 ml Wash ml 1 29,410 735,250
0.5 30 ml D-Stain ml 1 11,635 349,050
5 300 ml LQ Sour gr 1 17,529 438,225
2 120 ml Flufi ml 1 17,750 443,750
1 Kwh Listrik Pencucian Kwh 1 2 1,467
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
1.3 35 27 12,064 448 0
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
1.3 1 1 0 0 0
0 Kwh Listrik Mesin Roll Kwh 1 2 1,467
0 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
BED SKIRT
1 30 30 36,240 1,208 0
110 ml Boost ml 1 17,135 428,375

120 ml Wash ml 1 29,410 735,250
90 ml Conditioner ml 1 33,947 848,675
30 ml D-Stain ml 1 11,635 349,050
300 ml LQ Sour gr 1 17,529 438,225
120 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
1 35 35 12,064 345 0
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
1 1 40 12,064 302 0
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROUND TABLE CLOTH

0.9 30 33 26,725 802 0
60 ml Boost ml 1 17,135 428,375

90 ml Wash ml 1 29,410 735,250
0 ml D-Stain ml 1 11,635 349,050
110 ml LQ Sour gr 1 17,529 438,225
100 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.9 35 39 22,037 567 0
3.6 m3 Gas m3 1 2.0 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
0.9 1 30 12,064 402 0
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SKIRTING
2 30 15 26,725 1,782 0
60 ml Boost ml 1 17,135 428,375

90 ml Wash ml 1 29,410 735,250
0 ml D-Stain ml 1 11,635 349,050
110 ml LQ Sour gr 1 17,529 438,225
100 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
2 35 18 12,064 689 0
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
2 1 40 13,677 342 0
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
NAPKIN/GLASS CLOTH
0.2 30 150 26,725 178 0
60 ml Boost ml 1 17,135 428,375

90 ml Wash ml 1 29,410 735,250
0 ml D-Stain ml 1 11,635 349,050
110 ml LQ Sour gr 1 17,529 438,225
100 ml Flufi ml 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.2 35 175 12,064 69 0
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL
0.2 1 60 38,427 640 0
3.6 m3 Gas m3 1 3.6 9,500
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
BATH TOWEL
COST % WEIGHT NO. OF PORTION

0% 0.7 30 42.86
2,750 4.0 120 ml

3,000 5.0 150 ml
2,250 0.8 100 ml
900 0.5 75 ml
7,500 10.7 320 ml
3,000 6.0 180 ml
734 0.03 1 Kwh
12,812 2 m3
32,946 penjumlahan keseluruhan TOTAL COST
3,295 cost yang di alokasi untuk kerusakan COST FACTOR (10%)
36,240 total cost + cost factor GRAND TOTAL COST
846 grand total / jumlah porsi/pcs per 1 load COST / PCS
PENGERINGAN

0% 0.7 35 50
1,467 0.1 2 Kwh
9,500 0.1 3.6 m3
10,967 TOTAL COST
1,097 COST FACTOR (10%)
12,064 GRAND TOTAL COST
302 COST / PCS
ROLL

0% 0.7 1 40
734 0.0 0 Kwh
9,500 0.0 0 m3
10,234 TOTAL COST
281 COST / PCS
HAND TOWEL
COST % PENCUCIAN & PENGERINGAN
0%
WEIGHT NO. OF PORTION
2,750 0.2 30 150
3,000
2,250 3.7 110 ml
900 4.0 120 ml
7,500 3.0 90 ml
3,000 1.0 30 ml
734 10.0 300 ml
12,812 4.0 120 ml
32,946 0.03 1 Kwh
3,295 2 m3
36,240 TOTAL COST
GRAND TOTAL COST
COST / PCS
COST % PENGERINGAN
0%
734 WEIGHT NO. OF PORTION
9,500 0.2 35 175
10,234 2 Kwh
1,023 3.6 m3
11,257 TOTAL COST
289 COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
COST % ROLL
0%
9,500 0.2 1 1.00
10,234 0 0 Kwh
1,023 0 0 m3
11,257 TOTAL COST
GRAND TOTAL COST
COST / PCS
FACE TOWEL
COST % PENCUCIAN & PENGERINGAN
0%
WEIGHT NO. OF PORTION
2,750 0.09 30 333
3,000
2,250 3.7 110 ml
900 4.0 120 ml
7,500 3.0 90 ml
3,000 1.0 30 ml
734 10.0 300 ml
12,812 4.0 120 ml
32,946 0.03 1 Kwh
3,295 2 m3
36,240 TOTAL COST
GRAND TOTAL COST
COST / PCS
COST % PENGERINGAN
0%
9,500 0.09 35 389
10,234 2 Kwh
1,023 3.6 m3
11,257 TOTAL COST
GRAND TOTAL COST
COST / PCS
COST % ROLL
0%
9,000 0.2 1 1
9,734 0 0 Kwh
973 0 0 m3
10,707 TOTAL COST
GRAND TOTAL COST
COST / PCS
BATH MAT
COST %
0% WEIGHT NO. OF PORTION
0.5 30 60
2,750
3,000 1.83 110 ml
2,250 2.00 120 ml
900 1.50 90 ml
7,500 0.50 30 ml
3,000 5.00 300 ml
734 2 120 ml
12,812 1 Kwh
32,946 penjumlahan keseluruhan 2 m3
3,295 cost yang di alokasi untuk kerusakan TOTAL COST
36,240 total cost + cost factor COST FACTOR (10%)
1,570 grand total / jumlah porsi/pcs per 1 load GRAND TOTAL COST
COST / PCS
PENGERINGAN
COST %
734 0.5 35 70
9,500 1 Kwh
10,234 3.6 m3
1,023 TOTAL COST
418 GRAND TOTAL COST
COST / PCS
ROLL
COST %
1,467 0.5 1 1
9,500 0 Kwh
10,967 0 m3
1,097 TOTAL COST
COST / PCS
BATH ROBE
COST %
0.5 30 60
2,750
3,000 3.7 110 ml
2,250 4.0 120 ml
900 3.0 90 ml
7,500 1.0 30 ml
3,000 10.0 300 ml
734 4.0 120 ml
12,812 0.03 1 Kwh
32,946 2 m3
3,295 TOTAL COST
COST / PCS
PENGERINGAN
COST %
734 0.5 35 70
9,500 0.1 2 Kwh
10,234 0.1 3.6 m3
1,023 TOTAL COST
COST / PCS
ROLL
COST %
1,467 0.5 1 1
9,500 0 Kwh
10,967 0 m3
1,097 TOTAL COST
COST / PCS
POOL TOWEL
COST %
0.8 30 38
2,750
3,000 3.7 110 ml
2,250 4.0 120 ml
900 3.0 90 ml
7,500 1.0 30 ml
3,000 10.0 300 ml
734 4.0 120 ml
12,812 0.03 1 Kwh
32,946 2 m3
3,295 TOTAL COST
COST / PCS
PENGERINGAN
COST %
1,467 0.8 35 44
9,500 0.1 2 Kwh
10,967 0.1 3.6 m3
1,097 TOTAL COST
COST / PCS
ROLL
COST %
1,467 0.8 1 1
9,500 0 Kwh
10,967 0 0 m3
1,097 TOTAL COST
COST / PCS
BED PAD SINGLE

COST %
0.8 30 38
2,750
3,000 4 110 ml
2,250 4 120 ml
900 3 90 ml
7,500 1 30 ml
3,000 10 300 ml
734 4 120 ml
12,812 0.03 1 Kwh
32,946 2 m3
3,295 TOTAL COST
COST / PCS
PENGERINGAN
COST %
1,467 0.8 35 30
9,500 0.0571 2 Kwh
10,967 0.1029 3.6 m3
1,097 TOTAL COST
COST / PCS
ROLL
COST %
1,467 0.8 1 1
9,500 0 Kwh
10,967 0 m3
1,097 TOTAL COST
60 GRAND TOTAL COST
COST / PCS
BED PAD DOUBLE

COST %
2 30 25
2,750
3,000 3.7 110 ml
2,250 4.0 120 ml
900 3.0 90 ml
7,500 1.0 30 ml
3,000 10.0 300 ml
734 4.0 120 ml
12,812 0.03 1 Kwh
32,946 2 m3
3,295 TOTAL COST
COST / PCS
PENGERINGAN
COST %
1,467 2 35 18
9,500 2 Kwh
10,967 3.6 m3
1,097 TOTAL COST
COST / PCS
ROLL
COST %
1,467 2 1 1
9,500 0 Kwh
10,967 0 m3
1,097 TOTAL COST
COST / PCS
BED PAD KING

COST %
2.2 30 25
2,750
3,000 3.7 110 ml
2,250 4.0 120 ml
900 3.0 90 ml
7,500 1.0 30 ml
3,000 10.0 300 ml
734 4.0 120 ml
12,812 0.03 1 Kwh
32,946 2 m3
3,295 TOTAL COST
COST / PCS
PENGERINGAN
COST %
1,467 2.2 35 16
9,500 0.0571 2 Kwh
10,967 0.1029 3.6 m3
1,097 TOTAL COST
COST / PCS
ROLL
COST %
0 2.2 1 1
0 0 Kwh
0 0 m3
0 TOTAL COST
0 COST FACTOR (10%)
0 GRAND TOTAL COST
COST / PCS
INNER DUVET SINGLE

COST %
1.8 30 17
2,750
3,000 1.83 110 ml
2,250 2.00 120 ml
900 1.50 90 ml
7,500 0.50 30 ml
3,000 5.00 300 ml
734 2 120 ml
12,812 1 Kwh
32,946 2 m3
3,295 TOTAL COST
COST / PCS
PENGERINGAN
COST %
1,467 1.8 35 19
9,500 2 Kwh
10,967 3.6 m3
1,097 TOTAL COST
COST / PCS
ROLL
COST %
1,467 1.8 1 1
9,500 0 Kwh
10,967 0 m3
1,097 TOTAL COST
COST / PCS
INNER DUVET DOUBLE

COST %
2 30 15
1,500
2,250 1.83 110 ml
1,750 2.00 120 ml
0 1.50 90 ml
2,750 0.50 30 ml
2,500 5.00 300 ml
734 2 120 ml
12,812 1 Kwh
24,296 2 m3
2,430 TOTAL COST
COST / PCS
PENGERINGAN
COST %
2,934 2 35 18
17,100 0.1 2 Kwh
20,034 0.1 3.6 m3
2,003 TOTAL COST
COST / PCS
ROLL
COST %
1,467 2 1 1
9,500 0 Kwh
10,967 0 m3
1,097 TOTAL COST
COST / PCS
INNER DUVET KING

COST %
2.2 30 14
1,500
2,250 3.7 110 ml
1,750 4.0 120 ml
0 3.0 90 ml
2,750 1.0 30 ml
2,500 10.0 300 ml
734 4.0 120 ml
12,812 0.03 1 Kwh
24,296 2 m3
2,430 TOTAL COST
COST / PCS
PENGERINGAN
COST %
1,467 2.2 35 16
9,500 2 Kwh
10,967 3.6 m3
1,097 TOTAL COST
COST / PCS
ROLL
COST %
2,934 2.2 1 1
9,500 0 Kwh
12,434 0 m3
1,243 TOTAL COST
COST / PCS
COVER CHAIR

0% 0.4 30 75
1,500 60 ml
2,250 90 ml
1,750 70 ml
0 0 ml
2,750 110 ml
2,500 100 ml
734 1 Kwh
12,812 2 m3
24,296 TOTAL COST
178 COST / PCS
PENGERINGAN

0% 0.4 35 88
1,467 2 Kwh
9,500 3.6 m3
10,967 TOTAL COST
69 COST / PCS
ROLL

0% 0.4 1 1
734 0 Kwh
34,200 0 m3
34,934 TOTAL COST
640 COST / PCS
L
GRAND TOTAL COST COST / PCS ACT - PRICE COST %

41,300 964 0 0%
Boost ml 1 17,135 428,375 3,000

Wash ml 1 29,410 735,250 3,750
Conditioner ml 1 33,947 848,675 2,500
D-Stain ml 1 11,635 349,050 2,250
LQ Sour gr 1 17,529 438,225 8,000
Flufi ml 1 17,750 443,750 4,500
Listrik Pencucian Kwh 1 2 1,467 734
Air m3 1 2 12,812 12,812
37,546
3,755
41,300
964

12,064 241 0 0%
Listrik Kwh 2 1,467 1,467
Gas m3 3.6 9,500 9,500
10,967
1,097
12,064
241

0 0 0 0%
Listrik Mesin Roll Kwh 1 2 1,467 0
Gas m3 1 3.6 9,500 0
0
0
0
0
L

37,047 247 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Listrik Pencucian Kwh 1 2 1,467 1,467
Air m3 1 2 12,812 12,812
33,679
3,368
37,047
247

39,234 224 0 0%
Listrik Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 34,200
35,667
3,567
39,234
224

0.00 0.00 0.00 0%
Listrik Mesin Roll Kwh 1.00 1.00 1,600.00 0.00
Gas m3 1.00 1,000.00 10,000.00 0.00
0.00
0.00
0.00
0.00
L
37,047 111 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
33,679
3,368
37,047
111

39,234 101 0 0%
Listrik Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 34,200
35,667
3,567
39,234
101

0 0 0 0%
Gas m3 1 1,000 9,500 0
0
0
0
0

37,047 617 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
33,679
3,368
37,047
617

11,257 161 0 0%
Listrik Kwh 1 2 1,467 734
Gas m3 1 3.6 9,500 9,500
10,234
1,023
11,257
161

0 0 0 0%
Gas m3 1 4 9,500 0
0
0
0
0

37,047 617 0 0%
Boost ml 1 17,135 428,375 2,750
Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
33,679
3,368
37,047
617

12,064 172 0 0%
Listrik Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 9,500
10,967
1,097
12,064
172

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0

37,047 988 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
33,679
3,368
37,047
988

12,064 276 0 0%
Listrik Kwh 1 2 1,467 1,467
gas m3 1 3.6 9,500 9,500
10,967
1,097
12,064
276

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0
GLE

37,047 988 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
33,679
3,368
37,047
988

12,064 402 0 0%
Listrik Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 9,500
10,967
1,097
12,064
402

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0
UBLE

37,047 1,482 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
33,679
3,368
37,047
1,482

12,064 689 0 0%
Listrik Kwh 1 2 1,467 1,467
Gas m3 1 4 9,500 9,500
10,967
1,097
12,064
689

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0

37,047 1,482 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
33,679
3,368
37,047
1,482

12,064 758 0 0%
Listrik Mesin Roll Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 9,500
10,967
1,097
12,064
758

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0
T SINGLE

36,240 2,174 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
32,946
3,295
36,240
2,174

12,064 620 0 0%
Listrik Mesin Roll Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 9,500
10,967
1,097
12,064
620

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0
T DOUBLE

36,240 2,416 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
32,946
3,295
36,240
2,416
12,064 689 0 0%
Listrik Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 9,500
10,967
1,097
12,064
689

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0
T KING

36,240 2,658 0 0%
Boost ml 1 17,135 428,375 2,750

Wash ml 1 29,410 735,250 3,000
Conditioner ml 1 33,947 848,675 2,250
D-Stain ml 1 11,635 349,050 900
LQ Sour gr 1 17,529 438,225 7,500
Flufi ml 1 17,750 443,750 3,000
Air m3 1 2 12,812 12,812
32,946
3,295
36,240
2,658
12,064 758 0 0%
Listrik Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 9,500
10,967
1,097
12,064
758

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0

26,725 356 0 0%
Boost ml 1 17,135 428,375 1,500

Wash ml 1 29,410 735,250 2,250
Conditioner ml 1 33,947 848,675 1,750
D-Stain ml 1 11,635 349,050 0
LQ Sour gr 1 17,529 438,225 2,750
Flufi ml 1 17,750 443,750 2,500
Air m3 1 2 12,812 12,812
24,296
2,430
26,725
356

39,234 448 0 0%
Listrik Kwh 1 2 1,467 1,467
Gas m3 1 3.6 9,500 34,200
35,667
3,567
39,234
448

0 0 0 0%
Gas m3 1 3.6 9,500 0
0
0
0
0
ROOM LINEN
Weight AT COST TOTAL POTENTIAL POTENTIAL POTENTIAL POTENTIAL NETT FOR Price List
ITEMS NETT NETT NETT
( / pcs ) AT COST SALES 100% SALES 150% SALES 200% SALES SALE Swissbel
PENCUCIAN PENGERINGAN ROLL / PRESSING ACCESSORIES
Bath Towel 0.70 963.7 241.3 0.0 1,205 2,410 2,916 3,012 3,645 3,615 4,374 213% 2,562 3,100 3,200
Hand Towel 0.20 247.0 224.2 0.0 471 942 1,140 1,178 1,425 1,414 1,710 263% 1,240 1,500 1,700
Face Towel 0.09 111.1 100.9 0.0 212 424 513 530 641 636 770 429% 909 1,100 1,300
Bath Mat 0.50 617.5 160.8 0.0 778 1,557 1,883 1,946 2,354 2,335 2,825 297% 2,314 2,800 3,000
Bathrobe 0.50 617.5 172.3 0.0 790 1,580 1,911 1,974 2,389 2,369 2,867 523% 4,132 5,000 5,200
Pool Towel 0.80 987.9 275.7 0.0 1,264 2,527 3,058 3,159 3,823 3,791 4,587 216% 2,727 3,300 3,500
Pillow Case Standart 0.30 604.0 172.3 60.3 837 1,673 2,025 2,092 2,531 2,510 3,037 168% 1,405 1,700 1,800
Pillow Case Large/Giant 0.50 604.0 172.3 60.3 837 1,673 2,025 2,092 2,531 2,510 3,037 168% 1,405 1,700 1,800
Sheet Single 0.70 845.6 301.6 281.4 1,429 2,857 3,457 3,572 4,322 4,286 5,186 139% 1,983 2,400 2,500
Sheet Double 0.90 1,087.2 289.5 281.4 1,658 3,316 4,013 4,145 5,016 4,974 6,019 184% 3,058 3,700 3,800
Sheet King 1.00 1,208.0 321.6 267.7 1,797 3,595 4,349 4,493 5,437 5,392 6,524 170% 3,058 3,700 3,800
Duvet Cover Single 1.30 1,570.4 418.1 301.6 2,290 4,580 5,542 5,725 6,928 6,870 8,313 191% 4,380 5,300 5,400
Duvet Cover Double 1.50 1,812.0 482.4 402.1 2,697 5,393 6,526 6,741 8,157 8,090 9,789 169% 4,545 5,500 5,800
Duvet Cover King 1.60 1,932.8 643.4 402.1 2,978 5,957 7,208 7,446 9,009 8,935 10,811 153% 4,545 5,500 5,800
Inner Duvet Single 1.80 2,174.4 620.4 0.0 2,795 5,590 6,763 6,987 8,454 8,384 10,145 355% 9,917 12,000 12,200
Inner Duvet Double 2.00 2,416.0 689.4 0.0 3,105 6,211 7,515 7,763 9,394 9,316 11,272 333% 10,331 12,500 13,000
Inner Duvet King 2.20 2,657.6 758.3 0.0 3,416 6,832 8,266 8,540 10,333 10,248 12,400 302% 10,331 12,500 13,000
Bed Pad Single 1.80 987.9 402.1 0.0 1,390 2,780 3,364 3,475 4,205 4,170 5,046 713% 9,917 12,000 12,200
Bed Pad Double 2.00 1,481.9 689.4 0.0 2,171 4,342 5,254 5,428 6,568 6,514 7,882 487% 10,579 12,800 13,000
Bed Pad King 2.20 1,481.9 758.3 0.0 2,240 4,480 5,421 5,600 6,777 6,721 8,132 472% 10,579 12,800 13,000
Vitras 1.30 1,570.4 448.1 0.0 2,018 4,037 4,885 5,046 6,106 6,055 7,327 524% 10,579 12,800 13,000
Night Curtain 3.80 4,590.4 1309.8 1,206.4 7,107 14,213 17,198 17,766 21,497 21,320 25,797 149% 10,579 12,800 13,000
F&B LINEN
Items Weight AT COST TOTAL AT POTENTIAL POTENTIAL POTENTIAL POTENTIAL NETT FOR Price List
NETT NETT NETT
( / pcs ) PENCUCIAN PENGERINGAN ROLL / PRESSING ACCESSORIES
COST SALES 100% SALES 150% SALES 200% SALES SALE Swissbel
White Napkin 0.20 178.17 68.9 640.4 888 1,775 2,148 2,219 2,685 2,663 3,222 130% 1,157 1,400 1,500
Red Napkin 0.20 178.17 68.9 640.4 888 1,775 2,148 2,219 2,685 2,663 3,222 130% 1,157 1,400 1,500
Cream Napkin 0.20 178.17 68.9 640.4 888 1,775 2,148 2,219 2,685 2,663 3,222 130% 1,157 1,400 1,500
Table Cloth Putih 0.80 801.76 566.7 402.1 1,771 3,541 4,285 4,426 5,356 5,312 6,427 210% 3,719 4,500 4,800
Table Cloth Merah 0.80 801.76 566.7 402.1 1,771 3,541 4,285 4,426 5,356 5,312 6,427 210% 3,719 4,500 4,800
Table Cloth Coklat/Gold 0.80 801.76 566.7 402.1 1,771 3,541 4,285 4,426 5,356 5,312 6,427 210% 3,719 4,500 4,800
Table Runner 0.80 - 0 0 0 0 0 0 0
Tray Mat 1.60 - 0 0 0 0 0 0 0
Glass Cloth 0.20 178.17 68.9 640.4 888 1,775 2,148 2,219 2,685 2,663 3,222 130% 1,157 1,400 1,500
Cover Chair White 0.40 356.34 448.4 0.0 805 1,609 1,947 2,012 2,434 2,414 2,921 205% 1,653 2,000 2,300
Cover Chair Red 0.40 356.34 448.4 0.0 805 1,609 1,947 2,012 2,434 2,414 2,921 205% 1,653 2,000 2,300
Skirting XL 2.00 1,781.68 689.4 341.9 2,813 5,626 6,807 7,032 8,509 8,439 10,211 132% 3,719 4,500 4,800
Skirting L 2.00 1,781.68 689.4 341.9 2,813 5,626 6,807 7,032 8,509 8,439 10,211 132% 3,719 4,500 4,800
Skirting M 2.00 1,781.68 689.4 341.9 2,813 5,626 6,807 7,032 8,509 8,439 10,211 132% 3,719 4,500 4,800
Round Table Putih 0.90 801.76 566.7 402.1 1,771 3,541 4,285 4,426 5,356 5,312 6,427 210% 3,719 4,500 4,800
Round Table Merah 0.90 801.76 566.7 402.1 1,771 3,541 4,285 4,426 5,356 5,312 6,427 210% 3,719 4,500 4,800
Green Velvet XL 4.00 - 0 0 0 0
Green Velvet L 3.00 - 0 0 0 0
Green Velvet M 2.00 - 0 0 0 0
Pita kursi 0.10 - 0 0 0 0
Satin XL 3.20 - 0 0 0 0
Satin L 1.60 - 0 0 0 0
Satin M 0.80 - 0 0 0 0
SPA LINEN
Items Weight AT COST POTENTIAL POTENTIAL POTENTIAL NETT FOR Price List
TOTAL AT COST NETT SALES 150% NETT
( / pcs ) PENCUCIAN PENGERINGAN ROLL / PRESSING ACCESSORIES SALES 100% SALES SALE Swissbel
Bath Towel Brown 0.70 987.93 275.7 0 1,264 2,527 3,058 3,159 3,823 203% 2,562 3,100 3,200
Bath Towel Blue 0.70 987.93 275.7 0 1,264 2,527 3,058 3,159 3,823 203% 2,562 3,100 3,200
Bath Towel Red 0.70 987.93 275.7 0 1,264 2,527 3,058 3,159 3,823 203% 2,562 3,100 3,200
Hand Towel Brown 0.21 246.98 224.2 0 471 942 1,140 1,178 1,425 246% 1,157 1,400 1,500
Hand Towel Blue 0.21 246.98 224.2 0 471 942 1,140 1,178 1,425 246% 1,157 1,400 1,500
Hand Towel Red 0.21 246.98 224.2 0 471 942 1,140 1,178 1,425 246% 1,157 1,400 1,500
Face Towel 0.09 111.14 100.9 0 212 424 513 530 641 390% 826 1,000 1,300
Wash Lap 0.09 - #VALUE! #VALUE!
Sarung Batik 0.50 - 0
Kain Putih / Sheet 0.50 - 0
Short 0.30 - 0
Pillow Cases 0.30 - 0
Piyama 0.40 - 0
Price List
Premier
3,500
2,000
1,500
3,300
6,000
3,780
2,000
2,000
3,800
4,200
4,200
6,000
6,500
6,500
17,010
17,955
17,955
17,020
17,010
17,955
17,000
14,000
Price List
Premier
1,700
1,700
1,700
6,000
6,000
6,000
1,500
3,000
3,000
6,000
6,000
6,000
6,000
6,000
Price List
Premier
3,500
3,500
3,500
1,700
1,700
1,700
1,000
TROUSER
WEIGHT NO. OF PORTION GRAND TOTAL COST COST / PCS ACT - PRICE COST %
0.5 25 50 8,901 178 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
2.6 65 ml Conditioner ml 1 33,947 848,675 1,625
- 0 ml D-Stain ml 1 11,635 349,050 0
0.8 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
0.0 1 Kwh Listrik Pencucian Kwh 1 1 1,467 1,467
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST FACTOR (10%) 809
GRAND TOTAL COST 8,901
COST / PCS 178
PENGERINGAN
0.5 35 70 37,254 532 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST FACTOR (10%) 3,387
COST / PCS 532
ROLL / PRESSING
0.5 1 30 37,254 1,242 0 0%
1 0.1 2 Kwh Listrik Mesin Roll Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas ml 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 1,242
ACCESSORIES
0.5 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350

0 Plastik Folded Logo pcs 1 1 1,200 0
TOTAL COST 1,350

COST / PCS 1,485
SHIRT
0.3 25 83 8,901 107 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 107
PENGERINGAN
0.3 35 117 37,254 319 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 319
ROLL / PRESSING
0.3 1 50 37,254 745 0 0%
0.04 2 Kwh Listrik Mesin Roll Kwh 1 2 1,467 1,467
0.07 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 745
ACCESSORIES
0.3 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350

TOTAL COST 1,350

COST / PCS 1,485
BLOUSSE
0.4 25 63 8,901 142 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 142
PENGERINGAN
0.4 35 88 37,254 426 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 426
ROLL / PRESSING
0.4 1 30 37,254 1,242 0 0%
1 0.0667 2 Kwh Listrik Mesin Roll Kwh 1 2 1,467 1,467
0.12 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 1,242
ACCESSORIES
0.5 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350

TOTAL COST 1,350

COST / PCS 1,485
TIES
0.25 25 100 8,901 89 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 89
PENGERINGAN
0.25 35 140 0 0 0 0%
0 Kwh Listrik Kwh 1 2 1,467 0
0 m3 Gas m3 1 3.6 9,000 0
TOTAL COST 0
COST FACTOR (10%) 0
GRAND TOTAL COST 0
COST / PCS 0
ROLL / PRESSING
0.25 1 1 0 0 0 0%
0 Kwh Listrik Mesin Roll Kwh 1 2 1,467 0
0 m3 Gas m3 1 3.6 9,000 0
TOTAL COST 0
COST FACTOR (10%) 0
GRAND TOTAL COST 0
COST / PCS 0
ACCESSORIES
0.25 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350

TOTAL COST 1,350

COST / PCS 1,485
SKIRT
0.4 25 63 8,901 142 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 142
PENGERINGAN
0.4 35 88 37,254 426 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 426
ROLL / PRESSING
0.4 1 30 37,254 1,242 0 0%
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 1,242
ACCESSORIES
0.4 1 1 1,320 1,320 0 0%
0 Hanger 18 pcs 1 1 1,350 0

1 Plastik Folded Logo pcs 1 1 1,200 1,200
TOTAL COST 1,200

COST / PCS 1,320
UNDERSHORT
0.15 25 167 8,901 53 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 53
PENGERINGAN
0.15 35 233 37,254 160 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 160
ROLL / PRESSING
0.15 1 1 0 0 0 0%
0 m3 Gas m3 1 3.6 9,000 0
TOTAL COST 0
COST FACTOR (10%) 0
GRAND TOTAL COST 0
COST / PCS 0
ACCESSORIES
0.15 1 1 264 264 0 0%
0 Hanger 18 pcs 1 1 1,350 0

TOTAL COST 240

GRAND TOTAL COST 264
COST / PCS 264
UNDERSHIRT
0.4 25 63 8,901 142 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 142
PENGERINGAN
0.4 35 88 37,254 426 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 426
ROLL / PRESSING
0.4 1 80 37,254 466 0 0%
2 Kwh Listrik Mesin Roll Kwh 1 2 1,467 1,467
0.3 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 466
ACCESSORIES
0.4 1 1 264 264 0 0%
0 Hanger 18 pcs 1 1 1,350 0
TOTAL COST 240

COST / PCS 264
SAFARI SUIT
0.8 25 31 8,901 285 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625
1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 285
PENGERINGAN
0.8 35 44 37,254 852 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 852
ROLL / PRESSING
0.8 1 10 37,254 3,725 0 0%
0.4 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 3,725
ACCESSORIES
0.8 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350
TOTAL COST 1,350

COST / PCS 1,485
PAJAMAS
0.2 25 125 8,901 71 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 71
PENGERINGAN
0.2 35 175 37,254 213 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 213
ROLL / PRESSING
0.2 1 50 37,254 745 0 0%
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 745
ACCESSORIES
0.2 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350
TOTAL COST 1,350

COST / PCS 1,485
COAT
2 25 13 8,901 712 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 712
PENGERINGAN
2 35 18 37,254 2,129 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 2,129
ROLL / PRESSING
2 1 20 37,254 1,863 0 0%
0.2 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 1,863
ACCESSORIES
2 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350
TOTAL COST 1,350

COST / PCS 1,485
VEST
0.5 25 50 8,901 178 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 178
PENGERINGAN
0.5 35 70 37,254 532 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 532
ROLL / PRESSING
0.5 1 100 37,254 373 0 0%
2 Kwh Listrik Mesin Roll Kwh 1 2 1,467 1,467
3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 373
ACCESSORIES
0.5 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350
TOTAL COST 1,350

COST / PCS 1,485
HANDKERCHIEF
0.05 25 500 8,901 18 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 18
PENGERINGAN
0.05 35 700 37,254 53 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 53
ROLL / PRESSING
0.05 1 150 37,254 248 0 0%
0.024 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 248
ACCESSORIES
0.05 1 1 264 264 0 0%
TOTAL COST 240

COST / PCS 264
TANK TOP
0.3 25 83 8,901 107 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 107
PENGERINGAN
0.3 25 83 37,254 447 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 447
ROLL / PRESSING
0.3 1 150 37,254 248 0 0%
0.02 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 248
ACCESSORIES
0.3 1 1 1,485 1,485 0 0%
1 Hanger 18 pcs 1 1 1,350 1,350
TOTAL COST 1,350

COST / PCS 1,485
BRASSIER
0.15 25 167 8,901 53 0 0%
1.0 25 ml Boost ml 1 17,135 428,375 625

1.0 25 ml Wash ml 1 29,410 735,250 625
- 0 ml D-Stain ml 1 11,635 349,050 0
2.0 50 gr LQ Sour gr 1 17,529 438,225 1,250
4.0 100 ml Flufi m3 1 17,750 443,750 2,500
2 m3 Air m3 1 2 12,812
TOTAL COST 8,092
COST / PCS 53
PENGERINGAN
0.15 35 233 37,254 160 0 0%
0.1 2 Kwh Listrik Kwh 1 2 1,467 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000 32,400
TOTAL COST 33,867
COST / PCS 160
ROLL / PRESSING
0.15 1 1 0 0 0 0%
0 m3 Gas m3 1 3.6 9,000 0
TOTAL COST 0
COST FACTOR (10%) 0
GRAND TOTAL COST 0
COST / PCS 0
ACCESSORIES
0.15 1 1 264 264 0 0%
TOTAL COST 240

COST / PCS 264
BLAZER/JAS
0.8 25 31 8,901 285 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.8 35 70 37,254 532 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.8 1 30 37,254 1,242 0
1 0.1 2 Kwh Listrik Mesin Roll Kwh 1 2 1,467
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.8 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1,350

0 Plastik Folded Logo pcs 1 1 1,200
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
DRESS
0.5 25 50 8,901 178 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.5 35 70 37,254 532 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.5 1 30 37,254 1,242 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.5 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350

TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SLACK
0.5 25 50 8,901 178 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.5 35 70 37,254 532 0
0.3 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.5 1 30 37,254 1,242 0
0.1 3.6 m3 Gas m3 1 4 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.5 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350

TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SCARF
0.3 25 83 8,901 107 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.3 35 117 0 0 0
0 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.3 1 1 0 0 0
0 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.3 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350

TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SHORT
0.5 25 50 8,901 178 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.5 35 70 37,254 532 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.5 1 50 37,254 745 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.5 1 1 1,320 1,320 0
0 Hanger 18 pcs 1 1 1,350

TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
T-SHIRT
0.4 25 63 8,901 142 0
1.00 25 ml Boost ml 1 17,135 428,375

1.00 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.00 50 gr LQ Sour gr 1 17,529 438,225
4 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.4 35 88 37,254 426 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.4 1 30 37,254 1,242 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.4 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350

TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SOCKS
0.15 25 167 8,901 53 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.15 35 233 37,254 160 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.15 1 200 37,254 186 0
0.02 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.15 1 1 264 264 0
0 Hanger 18 pcs 1 1 1,350
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SUIT (2PCS)
1 25 25 8,901 356 0
1.0 25 ml Boost ml 1 17,135 428,375
1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
1 35 35 37,254 1,064 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
1 1 10 37,254 3,725 0
0.4 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
1 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
SWEATER
0.7 25 36 8,901 249 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.7 35 50 37,254 745 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.7 1 30 37,254 1,242 0
0.12 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.7 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
JACKET
0.8 25 31 8,901 285 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.8 35 44 37,254 852 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.8 1 20 37,254 1,863 0
0.2 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.8 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
OVERALL
2 25 13 8,901 712 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
1.5 35 23 37,254 1,597 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
2 1 30 37,254 1,242 0
3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
2 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PANTIES
0.15 25 167 8,901 53 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
0.15 35 233 37,254 160 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
0.15 1 150 0 0 0
0 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
0.15 1 1 264 264 0
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
NIGHT GOWN
2 25 13 8,901 712 0
1.0 25 ml Boost ml 1 17,135 428,375

1.0 25 ml Wash ml 1 29,410 735,250
- 0 ml D-Stain ml 1 11,635 349,050
2.0 50 gr LQ Sour gr 1 17,529 438,225
4.0 100 ml Flufi m3 1 17,750 443,750
2 m3 Air m3 1 2 12,812
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
PENGERINGAN
2 25 13 37,254 2,980 0
0.1 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ROLL / PRESSING
2 1 20 37,254 1,863 0
0.2 3.6 m3 Gas m3 1 3.6 9,000
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
ACCESSORIES
2 1 1 1,485 1,485 0
1 Hanger 18 pcs 1 1 1,350
TOTAL COST
COST FACTOR (10%)
GRAND TOTAL COST
COST / PCS
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
285
COST %
0%
1,467
32,400
33,867
3,387
37,254
532
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,242
COST %
0%
1,350
0
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
178
COST %
0%
1,467
32,400
33,867
3,387
37,254
532
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,242
COST %
0%
1,350
0
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
178
COST %
0%
1,467
32,400
33,867
3,387
37,254
532
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,242
COST %
0%
1,350
0
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
107
COST %
0%
0
0
0
0
0
0
COST %
0%
0
0
0
0
0
0
COST %
0%
1,350
0
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
178
COST %
0%
1,467
32,400
33,867
3,387
37,254
532
COST %
0%
1,467
32,400
33,867
3,387
37,254
745
COST %
0%
0
1,200
1,200
120
1,320
1,320
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
142
COST %
0%
1,467
32,400
33,867
3,387
37,254
426
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,242
COST %
0%
1,350
0
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
53
COST %
0%
1,467
32,400
33,867
3,387
37,254
160
COST %
0%
1,467
32,400
33,867
3,387
37,254
186
COST %
0%
0
240
240
24
264
264
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
356
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,064
COST %
0%
1,467
32,400
33,867
3,387
37,254
3,725
COST %
0%
1,350
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
249
COST %
0%
1,467
32,400
33,867
3,387
37,254
745
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,242
COST %
0%
1,350
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
285
COST %
0%
1,467
32,400
33,867
3,387
37,254
852
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,863
COST %
0%
1,350
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
712
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,597
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,242
COST %
0%
1,350
1,350
135
1,485
1,485
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
53
COST %
0%
1,467
32,400
33,867
3,387
37,254
160
COST %
0%
0
0
0
0
0
0
COST %
0%
240
240
24
264
264
COST %
0%
625
625
1,625
0
1,250
2,500
1,467
8,092
809
8,901
712
COST %
0%
1,467
32,400
33,867
3,387
37,254
2,980
COST %
0%
1,467
32,400
33,867
3,387
37,254
1,863
COST %
0%
1,350
1,350
135
1,485
1,485
Weight AT COST TOTAL AT POTENTIAL POTENTIAL POTENTIAL
ITEMS SALES 100%
NETT SALES 200%
NETT SALES 300%
( / pcs ) PENCUCIAN PENGERINGAN ROLL / PRESSING ACCESSORIES COST
Gentleman -
Trouser / Celana Panjang 0.50 178 532 1,242 1,485 3,437 6,874 8,318 10,311 12,476 13,748
Shirt / kemeja 0.30 107 319 745 1,485 2,656 5,312 6,428 7,969 9,642 10,625
Undershort / Celana Dalam 0.15 53 160 0 264 477 954 1,154 1,431 1,732 1,908
T-shirt / Kaos 0.40 142 426 1,242 1,485 3,295 6,590 7,974 9,885 11,961 13,180
Socks / kaos Kaki 0.15 53 160 186 264 663 1,327 1,605 1,990 2,408 2,653
Undershirt / Kaos Dalam 0.40 142 426 466 264 1,298 2,596 3,141 3,894 4,711 5,191
Safari Suit / Stelan Safari 0.80 285 852 3,725 1,485 6,347 12,693 15,359 19,040 23,039 25,387
Suit - 2 pcs 1.00 356 1,064 3,725 1,485 6,631 13,262 16,047 19,892 24,070 26,523
Pajamas / Piyama 0.20 71 213 745 1,485 2,514 5,028 6,084 7,542 9,126 10,057
Sweather / Baju Hangat 0.70 249 745 1,242 1,485 3,721 7,442 9,005 11,163 13,508 14,884
Coat / Jas Panjang 2.00 712 2,129 1,863 1,485 6,189 12,377 14,976 18,566 22,464 24,754
Jacket 0.80 285 852 1,863 1,485 4,484 8,968 10,851 13,452 16,277 17,936
Vest / Rompi 0.50 178 532 373 1,485 2,568 5,136 6,214 7,703 9,321 10,271
Overal / Wearpack 2.00 712 1,597 1,242 1,485 5,035 10,071 12,186 15,106 18,279 20,142
Short / Celana Pendek 0.50 178 532 745 1,320 2,775 5,551 6,716 8,326 10,074 11,101
Handkercief / Sapu Tangan 0.05 18 53 248 264 583 1,167 1,412 1,750 2,118 2,334
Necties 0.25 89 0 0 1,485 1,574 3,148 3,809 4,722 5,714 6,296
Ladies
Slack / Celana Panjang 0.50 178 532 1,242 1,485 3,437 6,874 8,318 10,311 12,476 13,748
Blazer / Jas Wanita 0.80 285 532 1,242 1,485 3,544 7,088 8,576 10,631 12,864 14,175
Panties / Celana Dalam 0.15 53 160 0 264 477 954 1,154 1,431 1,732 1,908
Tank Top 0.30 107 447 248 1,485 2,287 4,574 5,535 6,862 8,303 9,149
Night Gown / Gaun Tidur 2.00 712 2,980 1,863 1,485 7,040 14,080 17,037 21,120 25,555 28,160
Scarf / Selendang 0.30 107 0 0 1,485 1,592 3,184 3,852 4,775 5,778 6,367
Dress / Gaun 0.50 178 532 1,242 1,485 3,437 6,874 8,318 10,311 12,476 13,748
Skirt / Rok 0.40 142 426 1,242 1,320 3,130 6,260 7,575 9,390 11,362 12,520
Brassier / Bra 0.15 53 160 0 264 477 954 1,154 1,431 1,732 1,908
Blouse / Blus 0.40 142 426 1,242 1,485 3,295 6,590 7,974 9,885 11,961 13,180
NETT
16,635
12,856
2,309
15,948
3,211
6,282
30,718
32,093
12,169
18,010
29,953
21,703
12,428
24,372
13,432
2,824
7,618
16,635
17,152
2,309
11,070
34,074
7,704
16,635
15,149
2,309
15,948
INHOUSE LAUNDRY'S NEW PRICE LIST (2018)
LAUNDRY
TOTAL CURRENT % OF POTENTIAL PROPOSED
NO ITEMS NETT PRICE % OF COST
AT COST PRICE COST SALES (300%) PRICE ( ++ )
1 Trouser / Celana Panjang 3,437 50,000 6.87% 13,748 16,635 #DIV/0!
2 Shirt / kemeja 2,656 43,000 6.18% 10,625 12,856 #DIV/0!
3 Undershort / Celana Dalam 477 20,000 2.39% 1,908 2,309 #DIV/0!
4 T-shirt / Kaos 3,295 37,000 8.91% 13,180 15,948 #DIV/0!
5 Socks / kaos Kaki 663 20,000 3.32% 2,653 3,211 #DIV/0!
6 Undershirt / Kaos Dalam 1,298 27,000 4.81% 5,191 6,282 #DIV/0!
7 Safari Suit / Stelan Safari 6,347 83,000 7.65% 25,387 30,718 #DIV/0!
8 Suit - 2 pcs 6,631 83,000 7.99% 26,523 32,093 #DIV/0!
9 Pajamas / Piyama 2,514 38,000 6.62% 10,057 12,169 #DIV/0!
10 Sweather / Baju Hangat 3,721 45,000 8.27% 14,884 18,010 #DIV/0!
11 Coat / Jas Panjang 6,189 82,000 7.55% 24,754 29,953 #DIV/0!
12 Jacket 4,484 55,000 8.15% 17,936 21,703 #DIV/0!
13 Vest / Rompi 2,568 37,000 6.94% 10,271 12,428 #DIV/0!
14 Overal / Wearpack 5,035 81,000 6.22% 20,142 24,372 #DIV/0!
15 Short / Celana Pendek 2,775 40,000 6.94% 11,101 13,432 #DIV/0!
16 Handkercief / Sapu Tangan 583 16,500 3.54% 2,334 2,824 #DIV/0!
17 Necties 1,574 30,000 5.25% 6,296 7,618 #DIV/0!
Ladies
1 Slack / Celana Panjang 3,437 50,000 6.87% 13,748 16,635 #DIV/0!
2 Blazer / Jas Wanita 3,544 48,000 7.38% 14,175 17,152 #DIV/0!
3 Panties / Celana Dalam 477 24,000 1.99% 1,908 2,309 #DIV/0!
4 Tank Top 2,287 31,000 7.38% 9,149 11,070 #DIV/0!
5 Night Gown / Gaun Tidur 7,040 80,000 8.80% 28,160 34,074 #DIV/0!
6 Scarf / Selendang 1,592 30,000 5.31% 6,367 7,704 #DIV/0!
7 Dress / Gaun 3,437 57,000 6.03% 13,748 16,635 #DIV/0!
8 Skirt / Rok 3,130 46,000 6.80% 12,520 15,149 #DIV/0!
9 Brassier / Bra 477 21,000 2.27% 1,908 2,309 #DIV/0!
10 Blouse / Blus 3,295 43,000 7.66% 13,180 15,948 #DIV/0!
TOTAL 7.64% #DIV/0!
PRESSING
CURRENT % OF PROPOSED
TOTAL POTENTIAL NETT PRICE % OF COST
NO ITEMS PRICE COST PRICE ( ++ )
AT COST SALES (300%)
Gentleman
1 Trouser / Celana Panjang 2,727 40,000 6.82% 10,907 13,198 41,000 1466.93%
2 Shirt / kemeja 2,230 33,000 6.76% 8,920 10,794 34,000 1479.77%
3 Undershort / Celana Dalam 264 1,056 1,278 0.00%
4 T-shirt / Kaos 2,727 33,000 8.26% 10,907 13,198 33,000 1210.21%
5 Socks / kaos Kaki 450 1,801 2,179 0.00%
6 Undershirt / Kaos Dalam 730 2,919 3,532 16,000 0.00%
7 Safari Suit / Stelan Safari 5,210 43,000 12.12% 20,841 25,218 44,000 825.28%
8 Suit - 2 pcs 5,210 49,500 10.53% 20,841 25,218 50,000 950.03%
9 Pajamas / Piyama 2,230 31,000 7.19% 8,920 10,794 32,000 1390.09%
10 Sweather / Baju Hangat 2,727 32,000 8.52% 10,907 13,198 33,000 1173.54%
11 Coat / Jas Panjang 3,348 52,000 6.44% 13,391 16,203 53,000 1553.31%
12 Jacket 3,348 43,000 7.79% 13,391 16,203 45,000 1284.47%
13 Vest / Rompi 1,858 7,430 8,990 25,000 0.00%
14 Overal / Wearpack 2,727 10,907 13,198 25,500 0.00%
15 Short / Celana Pendek 2,065 31,000 6.66% 8,260 9,995 31,000 1501.16%
16 Handkercief / Sapu Tangan 512 2,049 2,480 19,000 0.00%
17 Necties 1,485 5,940 7,187 0.00%
Ladies
1 Slack / Celana Panjang 2,727 40,000 6.82% 10,907 13,198 41,000 1466.93%
2 Blazer / Jas Wanita 2,727 10,907 13,198 23,500 0.00%
3 Panties / Celana Dalam 264 1,056 1,278
4 Tank Top 1,733 23,000 7.54% 6,933 8,389 23,000 1326.90%
5 Night Gown / Gaun Tidur 3,348 35,500 9.43% 13,391 16,203 36,000 1060.43%
6 Scarf / Selendang 1,485 22,000 6.75% 5,940 7,187 23,000 1481.48%
7 Dress / Gaun 2,727 49,500 5.51% 10,907 13,198 50,000 1815.32%
8 Skirt / Rok 2,562 34,000 7.53% 10,247 12,399 35,000 1327.20%
9 Brassier / Bra 264 1,056 1,278
10 Blouse / Blus 2,727 34,000 8.02% 10,907 13,198 35,000 1246.89%
TOTAL 7.80% 835.55%
DRY CLEANING
CURRENT % OF PROPOSED
TOTAL POTENTIAL % OF COST
NO ITEMS PRICE COST PRICE ( ++ )
AT COST SALES (300%)
Gentleman
1 Trouser / Celana Panjang 4,264 60,500 7.05% 17,057 61,000 6.99%
2 Shirt / kemeja 3,153 49,500 6.37% 12,610 50,000 6.31%
3 Undershort / Celana Dalam 725 2,901 20,000 3.63%
4 T-shirt / Kaos 3,957 42,000 9.42% 15,827 43,000 9.20%
5 Socks / kaos Kaki 912 3,646 21,000 4.34%
6 Undershirt / Kaos Dalam 1,960 7,839 25,000 7.84%
7 Safari Suit / Stelan Safari 7,670 96,000 7.99% 30,681 97,000 7.91%
8 Suit - 2 pcs 8,285 96,000 8.63% 33,141 97,000 8.54%
9 Pajamas / Piyama 2,845 45,000 6.32% 11,380 46,000 6.18%
10 Sweather / Baju Hangat 4,879 49,000 9.96% 19,517 50,000 9.76%
11 Coat / Jas Panjang 9,498 71,500 13.28% 37,991 72,000 13.19%
12 Jacket 5,808 62,000 9.37% 23,231 63,000 9.22%
13 Vest / Rompi 3,395 13,580 55,000 6.17%
14 Overal / Wearpack 8,877 35,507 85,000 10.44%
15 Short / Celana Pendek 3,603 40,000 9.01% 14,410 45,000 8.01%
16 Handkercief / Sapu Tangan 666 2,664 20,000 3.33%
17 Necties 2,254 24,500 9.20% 9,015 31,000 7.27%
Ladies
1 Slack / Celana Panjang 4,264 58,000 7.35% 17,057 60,000 7.11%
2 Blazer / Jas Wanita 5,187 20,747 50,000 10.37%
3 Panties / Celana Dalam 725 31,000 2.34% 2,901 32,000 2.27%
4 Tank Top 2,656 34,000 7.81% 10,623 35,000 7.59%
5 Night Gown 9,498 49,500 19.19% 37,991 85,000 11.17%
6 Scarf / Selendang 2,408 30,000 8.03% 9,630 32,000 7.52%
7 Dress / Gaun 4,264 99,000 4.31% 17,057 99,500 4.29%
8 Skirt / Rok 3,792 52,000 7.29% 15,167 53,000 7.15%
9 Brassier / Bra 725 31,000 2.34% 2,901 32,000 2.27%
10 Blouse / Blus 3,957 49,500 7.99% 15,827 50,000 7.91%
TOTAL 8.16% 7.26%
Total #DIV/0!
UNDRY'S NEW PRICE LIST (2018)
% OF CURRENT &
PROPOSED PRICE
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
% OF CURRENT &
PROPOSED PRICE
2.50%
3.03%
#DIV/0!
0.00%
#DIV/0!
#DIV/0!
2.33%
1.01%
3.23%
3.13%
1.92%
4.65%
#DIV/0!
#DIV/0!
0.00%
#DIV/0!
#DIV/0!
2.50%
#DIV/0!
#DIV/0!
0.00%
1.41%
4.55%
1.01%
2.94%
#DIV/0!
2.94%
#DIV/0!
% OF CURRENT &
PROPOSED PRICE
0.83%
1.01%
#DIV/0!
2.38%
#DIV/0!
#DIV/0!
1.04%
1.04%
2.22%
2.04%
0.70%
1.61%
#DIV/0!
#DIV/0!
12.50%
#DIV/0!
26.53%
3.45%
#DIV/0!
3.23%
2.94%
71.72%
6.67%
0.51%
1.92%
3.23%
1.01%
#DIV/0!
Weight Cost
Capacity of Quantity/ Cost Est. Solvent
NO ITEMS Chem/Kg
Machine Load Chem/Pcs Used/L
( / pcs ) (Duffnot)
Gentleman
1 Trouser / Celana Panjang 0.50 12 24 200 100 12
2 Shirt / kemeja 0.30 12 40 200 60 12
3 Undershort / Celana Dalam 0.15 12 80 200 30 12
4 T-shirt / Kaos 0.40 12 30 200 80 12
5 Socks / kaos Kaki 0.15 12 80 200 30 12
6 Undershirt / Kaos Dalam 0.40 12 30 200 80 12
7 Safari Suit / Stelan Safari 0.80 12 15 200 160 12
8 Suit - 2 pcs 1.00 12 12 200 200 12
9 Pajamas / Piyama 0.20 12 60 200 40 12
10 Sweather / Baju Hangat 0.70 12 17 200 140 12
11 Coat / Jas Panjang 2.00 12 6 200 400 12
12 Jacket 0.80 12 15 200 160 12
13 Vest / Rompi 0.50 12 24 200 100 12
14 Overal / Wearpack 2.00 12 6 200 400 12
15 Short / Celana Pendek 0.50 12 24 200 100 12
16 Handkercief / Sapu Tangan 0.05 12 240 200 10 12
17 Necties 0.25 12 48 200 50 12
Ladies
1 Slack / Celana Panjang 0.50 12 24 200 100 12
2 Blazer / Jas Wanita 0.80 12 15 200 160 12
3 Panties / Celana Dalam 0.15 12 80 200 30 12
4 Tank Top 0.30 12 40 200 60 12
5 Night Gown / Gaun Tidur 2.00 12 6 200 400 12
6 Scarf / Selendang 0.30 12 40 200 60 12
7 Dress / Gaun 0.50 12 24 200 100 12
8 Skirt / Rok 0.40 12 30 200 80 12
9 Brassier / Bra 0.15 12 80 200 30 12
10 Blouse / Blus 0.40 12 30 200 80 12
Cost Cost
Cost Solvent Cost Cost Cost Dry
Solvent/P Solvent+
34500/L Pressing Accecories Clean
cs Chem
34,500 1,438 1,538 1,242 1,485 4,264

34,500 863 923 745 1,485 3,153
34,500 431 461 0 264 725
34,500 1,150 1,230 1,242 1,485 3,957
34,500 431 461 186 264 912
34,500 1,150 1,230 466 264 1,960
34,500 2,300 2,460 3,725 1,485 7,670
34,500 2,875 3,075 3,725 1,485 8,285
34,500 575 615 745 1,485 2,845
34,500 2,013 2,153 1,242 1,485 4,879
34,500 5,750 6,150 1,863 1,485 9,498
34,500 2,300 2,460 1,863 1,485 5,808
34,500 1,438 1,538 373 1,485 3,395
34,500 5,750 6,150 1,242 1,485 8,877
34,500 1,438 1,538 745 1,320 3,603
34,500 144 154 248 264 666
34,500 719 769 0 1,485 2,254
34,500 1,438 1,538 1,242 1,485 4,264

34,500 2,300 2,460 1,242 1,485 5,187
34,500 431 461 0 264 725
34,500 863 923 248 1,485 2,656
34,500 5,750 6,150 1,863 1,485 9,498
34,500 863 923 0 1,485 2,408
34,500 1,438 1,538 1,242 1,485 4,264
34,500 1,150 1,230 1,242 1,320 3,792
34,500 431 461 0 264 725
34,500 1,150 1,230 1,242 1,485 3,957
OUTSIDE LAUNDRY'S NEW PRICE LIST (2018)
LAUNDRY
POTENTIAL PROPOSED % OF
NO TOTAL CURRENT % OF
SALES
ITEMS PRICE COST PRICE ( ++ ) COST
AT COST (300%)
Gentleman
1 Trouser / Celana Panjang 3,437 30,000 11.46% 13,748 #DIV/0!
2 Shirt / kemeja 2,656 25,000 10.62% 10,625 #DIV/0!
3 Undershort / Celana Dalam 477 8,000 5.96% 1,908 #DIV/0!
4 T-shirt / Kaos 3,295 22,000 14.98% 13,180 #DIV/0!
5 Socks / kaos Kaki 663 8,000 8.29% 2,653 #DIV/0!
6 Undershirt / Kaos Dalam 1,298 8,500 15.27% 5,191 #DIV/0!
7 Safari Suit / Stelan Safari 6,347 42,000 15.11% 25,387 #DIV/0!
8 Suit - 2 pcs 6,631 42,000 15.79% 26,523 #DIV/0!
9 Pajamas / Piyama 2,514 22,000 11.43% 10,057 #DIV/0!
10 Sweather / Baju Hangat 3,721 30,000 12.40% 14,884 #DIV/0!
11 Coat / Jas Panjang 6,189 50,000 12.38% 24,754 #DIV/0!
12 Jacket 4,484 30,000 14.95% 17,936 #DIV/0!
13Vest / Rompi 2,568 25,000 10.27% 10,271 #DIV/0!
14Overal / Wearpack 5,035 30,000 16.78% 20,142 #DIV/0!
15Short / Celana Pendek 2,775 21,000 13.22% 11,101 #DIV/0!
16Handkercief / Sapu Tangan 583 8,000 7.29% 2,334 #DIV/0!
17Necties 1,574 20,000 7.87% 6,296 #DIV/0!
Ladies
1 Slack / Celana Panjang 3,437 30,000 11.46% 13,748 #DIV/0!
2 Blazer / Jas Wanita 3,544 30,000 11.81% 14,175 #DIV/0!
3 Panties / Celana Dalam 477 8,000 5.96% 1,908 #DIV/0!
4 Tank Top 2,287 8,500 26.91% 9,149 #DIV/0!
5 Night Gown / Gaun Tidur 7,040 26,000 27.08% 28,160 #DIV/0!
6 Scarf / Selendang 1,592 30,500 5.22% 6,367 #DIV/0!
7 Dress / Gaun 3,437 30,000 11.46% 13,748 #DIV/0!
8 Skirt / Rok 3,130 25,000 12.52% 12,520 #DIV/0!
9 Brassier / Bra 477 10,000 4.77% 1,908 #DIV/0!
10 Blouse / Blus 3,295 25,000 13.18% 13,180 #DIV/0!
TOTAL 15.20% #DIV/0!
PRESSING
CURRENT % OF POTENTIAL PROPOSED % OF

NO TOTAL PRICE COST SALES PRICE ( ++ ) COST
ITEMS
AT COST (300%)
Gentleman
1 Trouser / Celana Panjang 2,727 21,000 12.98% 10,907 770.14%
2 Shirt / kemeja 2,230 20,000 11.15% 8,920 896.83%
3 Undershort / Celana Dalam 264 1,056 0.00%
4 T-shirt / Kaos 2,727 20,000 13.63% 10,907 733.46%
5 Socks / kaos Kaki 450 1,801 0.00%
6 Undershirt / Kaos Dalam 730 12,000 2,919 1644.58%
7 Safari Suit / Stelan Safari 5,210 25,000 20.84% 20,841 479.81%
8 Suit - 2 pcs 5,210 25,000 20.84% 20,841 479.81%
9 Pajamas / Piyama 2,230 18,000 12.39% 8,920 807.15%
10 Sweather / Baju Hangat 2,727 19,000 14.35% 10,907 696.79%
11 Coat / Jas Panjang 3,348 25,000 13.39% 13,391 746.78%
12 Jacket 3,348 25,000 13.39% 13,391 746.78%
13Vest / Rompi 1,858 25,000 7.43% 7,430 1345.87%
14Overal / Wearpack 2,727 27,000 10.10% 10,907 990.18%
15Short / Celana Pendek 2,065 18,000 11.47% 8,260 871.64%
16Handkercief / Sapu Tangan 512 12,000 4.27% 2,049 2342.11%
17Necties 1,485 5,940 0.00%
Ladies
1 Slack / Celana Panjang 2,727 20,000 13.63% 10,907 733.46%
2 Blazer / Jas Wanita 2,727 25,000 10,907 916.83%
3 Panties / Celana Dalam 264 1,056
4 Tank Top 1,733 10,000 17.33% 6,933 576.91%
5 Night Gown / Gaun Tidur 3,348 20,000 16.74% 13,391 597.43%
6 Scarf / Selendang 1,485 10,000 14.85% 5,940 673.40%
7 Dress / Gaun 2,727 25,000 10.91% 10,907 916.83%
8 Skirt / Rok 2,562 20,000 12.81% 10,247 780.70%
9 Brassier / Bra 264 1,056
10 Blouse / Blus 2,727 20,000 13.63% 10,907 733.46%
TOTAL 15.66% 721.52%
DRY CLEANING
CURRENT % OF POTENTIAL PROPOSED % OF

NO TOTAL PRICE COST SALES PRICE ( ++ ) COST
ITEMS
AT COST (300%)
Gentleman
1 Trouser / Celana Panjang 4,264 35,000 12.18% 17,057 #DIV/0!
2 Shirt / kemeja 3,153 25,000 12.61% 12,610 #DIV/0!
3 Undershort / Celana Dalam 725 10,000 2,901 #DIV/0!
4 T-shirt / Kaos 3,957 25,000 15.83% 15,827 #DIV/0!
5 Socks / kaos Kaki 912 10,000 3,646 #DIV/0!
6 Undershirt / Kaos Dalam 1,960 15,000 7,839 #DIV/0!
7 Safari Suit / Stelan Safari 7,670 50,000 15.34% 30,681 #DIV/0!
8 Suit - 2 pcs 8,285 50,000 16.57% 33,141 #DIV/0!
9 Pajamas / Piyama 2,845 22,000 12.93% 11,380 #DIV/0!
10 Sweather / Baju Hangat 4,879 25,000 19.52% 19,517 #DIV/0!
11 Coat / Jas Panjang 9,498 30,000 31.66% 37,991 #DIV/0!
12 Jacket 5,808 35,000 16.59% 23,231 #DIV/0!
13Vest / Rompi 3,395 25,000 13.58% 13,580 #DIV/0!
14Overal / Wearpack 8,877 50,000 17.75% 35,507 #DIV/0!
15Short / Celana Pendek 3,603 22,000 16.38% 14,410 #DIV/0!
16Handkercief / Sapu Tangan 666 10,000 6.66% 2,664 #DIV/0!
17Necties 2,254 15,000 15.02% 9,015 #DIV/0!
Ladies
1 Slack / Celana Panjang 4,264 30,000 14.21% 17,057 #DIV/0!
2 Blazer / Jas Wanita 5,187 35,000 14.82% 20,747 #DIV/0!
3 Panties / Celana Dalam 725 11,000 6.59% 2,901 #DIV/0!
4 Tank Top 2,656 10,000 26.56% 10,623 #DIV/0!
5 Night Gown 9,498 50,000 19.00% 37,991 #DIV/0!
6 Scarf / Selendang 2,408 20,000 12.04% 9,630 #DIV/0!
7 Dress / Gaun 4,264 32,000 13.33% 17,057 #DIV/0!
8 Skirt / Rok 3,792 25,000 15.17% 15,167 #DIV/0!
9 Brassier / Bra 725 12,000 6.04% 2,901 #DIV/0!
10 Blouse / Blus 3,957 25,000 15.83% 15,827 #DIV/0!
TOTAL 18.31% #DIV/0!
Total #DIV/0!
% OF
CURRENT &
PROPOSED
PRICE
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
% OF
CURRENT &
PROPOSED
PRICE
-100.00%
-100.00%
#DIV/0!
-100.00%
#DIV/0!
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
#DIV/0!
-100.00%
-100.00%
#DIV/0!
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
#DIV/0!
-100.00%
#DIV/0!
% OF
CURRENT &
PROPOSED
PRICE
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
-100.00%
PRODUKTIFITY 1000000 3 0.12 0.015
SALARY 3000000
JUMLAH HARI KERJA 25
JAM KERJA 8
SALARY
PERMONTH 300000
PERDAY 12000
PRODUKTIVITY
PERDAY 1000000
TOTAL KARYAWAN 10
PERSTAF/GRAM 100000
12500
Rupiah 26.0416667
celana dalam 15
390.625

COST Laundry SIBK 2019 (Ecolab)

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

COST Laundry SIBK 2019 (Ecolab)

Uploaded by

Copyright:

Available Formats

SHEET SINGLE

PENCUCIAN & PENGERINGAN

3.667 110 ml Boost ml 1 17,135 428,375

3.667 110 ml Boost ml 1 17,135 428,375

3.667 110 ml Boost ml 1 17,135 428,375

3.7 110 ml Boost ml 1 17,135 428,375

3.7 110 ml Boost ml 1 17,135 428,375

3.667 110 ml Boost ml 1 17,135 428,375

3.667 110 ml Boost ml 1 17,135 428,375

1.833 110 ml Boost ml 1 17,135 428,375

110 ml Boost ml 1 17,135 428,375

ROUND TABLE CLOTH

60 ml Boost ml 1 17,135 428,375

60 ml Boost ml 1 17,135 428,375

60 ml Boost ml 1 17,135 428,375

COST % WEIGHT NO. OF PORTION

2,750 4.0 120 ml

COST % WEIGHT NO. OF PORTION

COST % WEIGHT NO. OF PORTION

BED PAD SINGLE

BED PAD DOUBLE

BED PAD KING

INNER DUVET SINGLE

INNER DUVET DOUBLE

INNER DUVET KING

COST % WEIGHT NO. OF PORTION

COST % WEIGHT NO. OF PORTION

COST % WEIGHT NO. OF PORTION

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

Boost ml 1 17,135 428,375 3,000

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

Boost ml 1 17,135 428,375 2,750

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

Boost ml 1 17,135 428,375 2,750

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

Boost ml 1 17,135 428,375 2,750

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

Boost ml 1 17,135 428,375 2,750

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

Boost ml 1 17,135 428,375 2,750

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

Boost ml 1 17,135 428,375 2,750

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

Boost ml 1 17,135 428,375 2,750

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %

GRAND TOTAL COST COST / PCS ACT - PRICE COST %