Rencana Pegembangan Worksop Heros Laundry & Shoes Care

Tahun 2023
No Nama Barang (Aset) Jumlah Harga
1 Mesin cuci LG FL 15 KG 2 Rp 10,700,000
2 Mesin Pengering MYTAG 15 KG 1 Rp 17,000,000
3 instalasi mesin cuci dan mesin pengering 2 Rp 2,000,000
4 Rak Mesin dua stack 1 Rp 1,000,000
5 Pompa air otomatis 1 Rp 1,500,000
6 Filter air 1 Rp 2,500,000
7 stabilizer 5000 1 Rp 3,000,000
8 Sumur bor + Instalasi 1 Rp 20,000,000
9 Motor second operrasional jemput antar 1 Rp 13,000,000
10 Mesin Polisher karpet 1 Rp 5,000,000
11 Laptop Second Lennovo Thinkpad 1 Rp 3,900,000
12 Box container shinpo 95 4 Rp 250,000
13 Persediaan Parfum 5 Rp 170,000
14 Persediaan detergen 20 Rp 70,000
15 chmical alaklite 5 Rp 80,000
16 chemical oxyboost 5 Rp 90,000
17 persediaan plastik kiloan (30, 35, 40, 45, 50) 50 Rp 34,000
18 Keranjang laundry 10 Rp 25,000
19 Spanduk dan media branding (spanduk merek) 1 Rp 2,000,000
Total
21
22
23
24 Setrika uap 15 liter 0 Rp 4,000,000
25 Meja setrika uap 0 Rp 800,000
26 Paket lengkap material cuci sepatu 0 Rp 2,500,000
27 Rak baju 0 Rp 1,000,000
28
29
total

Rencana Pegembangan Worksop Heros Laundry & Shoes Care

Tahun 2023
No Nama Barang (Aset) Jumlah Harga
1 Mesin cuci LG FL 15 KG 2 Rp 9,500,000
2 Mesin Pengering MYTAG 15 KG 1 Rp 16,000,000
3 instalasi mesin cuci dan mesin pengering 2 Rp 2,000,000
4 Rak Mesin dua stack 1 Rp 800,000
5 Pompa air otomatis 1 Rp 1,500,000
6 Filter air 1 Rp 2,500,000
7 stabilizer 5000 1 Rp 3,000,000
8 Sumur bor + Instalasi 1 Rp 10,000,000
 9 Motor second operrasional jemput antar 1 Rp 13,000,000
10 Mesin Polisher karpet 1 Rp 4,500,000
11 Laptop Second Lennovo Thinkpad 1 Rp 3,000,000
12 Box container shinpo 95 4 Rp 250,000
13 Persediaan Parfum 5 Rp 170,000
14 Persediaan detergen 20 Rp 70,000
15 chmical alaklite 5 Rp 80,000
16 chemical oxyboost 5 Rp 90,000
17 persediaan plastik kiloan (30, 35, 40, 45, 50) 50 Rp 34,000
18 Keranjang laundry 10 Rp 25,000
19 Spanduk dan media branding (spanduk merek) 1 Rp 1,000,000
Total
21
22
23
24 Setrika uap 15 liter 0 Rp 4,000,000
25 Meja setrika uap 0 Rp 800,000
26 Paket lengkap material cuci sepatu 0 Rp 2,500,000
27 Rak baju 0 Rp 1,000,000
28
29
total
& Shoes Care Rencana Pegembangan outlet Heros Laundry & Shoes Care

Total Harga No Nama Barang (Aset) Jumlah Harga

Rp 21,400,000 1 Sewa Tempat 3 Rp 500,000
Rp 17,000,000 2 Meja Kasir 1 Rp 500,000
Rp 4,000,000 3 Kursi Tamu 1 Rp 300,000
Rp 1,000,000 4 Kursi kasir 1 Rp 150,000
Rp 1,500,000 5 Cash Drawer 1 Rp 300,000
Rp 2,500,000 6 Timbangan 1 Rp 650,000
Rp 3,000,000 7 Android 1 Rp 1,500,000
Rp 20,000,000 8 Lisensi aplikasi 1 Rp 1,250,000
Rp 13,000,000 9 Rak Pakaian gantung 1 Rp 300,000
Rp 5,000,000 10 Rak Pakaian 2 Rp 900,000
Rp 3,900,000 11 Spanduk Branding 1 Rp 1,000,000
Rp 1,000,000 12 Pengecatan 1 Rp 300,000
Rp 850,000 13 aksesoris Interior 1 Rp 1,000,000
Rp 1,400,000 14 SDM 3 Rp 1,200,000
Rp 400,000 15 Pemasaran 1 Rp 500,000
Rp 450,000 16 Printer Thermal 1 Rp 300,000
Rp 1,700,000 17 lain lain 1 Rp 150,000
Rp 250,000 Total
Rp 2,000,000
Rp 100,350,000
Total minimal

Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

& Shoes Care

Total Harga
Rp 19,000,000
Rp 16,000,000
Rp 4,000,000
Rp 800,000
Rp 1,500,000
Rp 2,500,000
Rp 3,000,000
Rp 10,000,000
Rp 13,000,000
Rp 4,500,000
Rp 3,000,000
Rp 1,000,000 Rp 77,300,000
Rp 850,000
Rp 1,400,000
Rp 400,000
Rp 450,000
Rp 1,700,000
Rp 250,000
Rp 1,000,000
Rp 84,350,000 -Rp 15,650,000

Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 168,700,000
& Shoes Care

Total Harga
Rp 1,500,000
Rp 500,000
Rp 300,000
Rp 150,000
Rp 300,000
Rp 650,000
Rp 1,500,000
Rp 1,250,000
Rp 300,000
Rp 1,800,000
Rp 1,000,000
Rp 300,000
Rp 1,000,000
Rp 3,600,000
Rp 500,000
Rp 300,000
150000
Rp 15,100,000

Rp 8,150,000
 Rencana Pegembangan Worksop Heros Laundry & Shoes Care
Tahun 2023
No Nama Barang (Aset) Jumlah Harga Total Harga
1 Mesin cuci LG FL 15 KG 2 Rp 9,500,000 Rp 19,000,000
2 Mesin Pengering MYTAG 15 KG 1 Rp 16,000,000 Rp 16,000,000
3 instalasi mesin cuci dan mesin pengering 2 Rp 2,000,000 Rp 4,000,000
4 Rak Mesin dua stack 1 Rp 800,000 Rp 800,000
5 Pompa air otomatis 1 Rp 1,500,000 Rp 1,500,000
6 Filter air 1 Rp 2,500,000 Rp 2,500,000
7 stabilizer 5000 1 Rp 3,000,000 Rp 3,000,000
8 Sumur bor + Instalasi 1 Rp 10,081,000 Rp 10,081,000
9 Motor second operrasional jemput antar 1 Rp 13,300,000 Rp 13,300,000
10 Mesin Polisher karpet 1 Rp 4,375,000 Rp 4,375,000
11 Laptop Second Lennovo Thinkpad 1 Rp 3,800,000 Rp 3,800,000
12 Box container shinpo 95 4 Rp 250,000 Rp 1,000,000
13 Persediaan Parfum 5 Rp 170,000 Rp 850,000
14 Persediaan detergen 20 Rp 70,000 Rp 1,400,000
15 chmical alaklite 5 Rp 80,000 Rp 400,000
16 chemical oxyboost 5 Rp 90,000 Rp 450,000
17 persediaan plastik kiloan (30, 35, 40, 45, 50) 50 Rp 34,000 Rp 1,700,000
18 Keranjang laundry 10 Rp 25,000 Rp 250,000
19 Spanduk dan media branding (spanduk merek) 1 Rp 2,000,000 Rp 2,000,000
Total Rp 86,406,000
21
22
23
24 Setrika uap 15 liter 0 Rp 4,000,000 Rp -
25 Meja setrika uap 0 Rp 800,000 Rp -
26 Paket lengkap material cuci sepatu 0 Rp 2,500,000 Rp -
27 Rak baju 0 Rp 1,000,000 Rp -
28 Rp -
29 Rp -
total
 Rp 54,056,000

2
2

20