RANCANGAN ANGGARAN BELANJA OUTLET

NO ITEM SATUAN HARGA JUMLAH

1 INTERIOR & PROPERTY (KALKULASI GLOBAL)
> SEWA TEMPAT 1 venue Rp - Rp -
> DESIGN 3D (INTERIOR & EKSTERIOR) & ITEM SPESIFIKASI 100 m2 Rp 50,000 Rp 5,000,000
> KITCHEN
> BAR
> KONSUMEN AREA
> LIGHTING 100 m2 Rp 2,500,000 Rp 250,000,000
> FLOOR
> MEJA KURSI
> WALL DEKORASI & RACK
> PEMASANGAN SISTEM LISTRIK
> SAKLAR / STOP KONTAK 7 titik Rp 175,000 Rp 1,225,000
> SLO (DAYA RENDAH) 1 venue Rp 750,000 Rp 750,000
> SLO (DAYA MENENGAH) 0 venue Rp 2,000,000 Rp -
> PEMASANGAN SISTEM AIR
> WESTAFEL BAR 0 set Rp - Rp -
> WESTAFEL KITCHEN 0 set Rp - Rp -
> WESTAFEL TOILET 0 set Rp - Rp -

> VALVE / KNOB 5 set Rp 250,000 Rp 1,250,000

> PEMASANGAN SISTEM UDARA

> KITCHEN EXHAUST SYSTEM 1 set Rp 3,000,000 Rp 3,000,000

> FAN EXHAUST SYSTEM 0 set Rp 900,000 Rp -

> AWNING / KANOPI TERAS 12 m2 Rp 900,000 Rp 10,800,000

2 ATK
> CETAK BUKU MENU 6 pcs Rp 400,000 Rp 2,400,000

> NOTA PENJUALAN MANUAL RANGKAP 3 1 paket Rp 1,600,000 Rp 1,600,000

> ALAT TULIS 1 paket Rp 300,000 Rp 300,000

> PAPAN TULIS MAGNETIC - WHITE BOARD - PENGHAPUS - MAGNET PENEMPEL 1 pcs Rp 300,000 Rp 300,000

> NOTA HOLDER 1 pcs Rp 250,000 Rp 250,000

> STICKER LABEL 0 pcs Rp 15,000 Rp -

> ASH ROCK NOTA 3 pcs Rp 24,000 Rp 72,000

> CALCULATOR 1 pcs Rp 150,000 Rp 150,000

> PLAT TULISAN RESERVE / RESERVASI 1 pcs Rp 49,000 Rp 49,000

> STEMPEL TRODAT 1 WARNA 1 paket Rp 175,000 Rp 175,000

> ROLL PAPER CASHIER 5 pcs Rp 17,000 Rp 85,000

> KERTAS (A4, AMPLOP, MAP, FOLIO, ART PAPER, DLL) 1 paket Rp 500,000 Rp 500,000

3 SISTEM MANAGEMENT
> SISTEM AKUTANSI / SOFTWARE KASIR + HARDWARE KASIR 0 paket Rp 52,000,000 Rp -

> SOFTWARE KASIR + LAPTOP 0 paket Rp 11,000,000 Rp -

> FINGER PRINT KARYAWAN 0 unit Rp 2,500,000 Rp -

> CASH DRAWER 1 unit Rp 4,000,000 Rp 4,000,000

> PRINTER DOT MATRIX EPSON 0 unit Rp 2,500,000 Rp -

> PRINTER SCANNER 0 set Rp 2,000,000 Rp -

> FLASHDISK 0 pcs Rp 100,000 Rp -

> LAPTOP OPERASIONAL OUTLET 0 unit Rp 4,700,000 Rp -

4 PROMOTION & ADVERTISING

> BANNER, JAMINAN BONGKAR, PERIJINAN & PPn 0 m2 Rp 75,000 Rp -

> SPANDUK, JAMINAN BONGKAR, PERIJINAN & PPn 10 m2 Rp 75,000 Rp 750,000

> UMBUL - UMBUL, JAMINAN BONGKAR, PERIJINAN & PPn 0 m2 Rp 75,000 Rp -

> BALIHO, JAMINAN BONGKAR, PERIJINAN & PPn 0 m3 Rp 150,000 Rp -

> NEONBOX PERSEGI + BACKLIGHT / SISI 0 m2 Rp 1,600,000 Rp -

> NEONBOX NON PERSEGI + BACKLIGHT /SISI 0 m2 Rp 2,900,000 Rp -

> NEONBOX PERSEGI + ARCRILIC / SISI 2 m2 Rp 1,900,000 Rp 3,800,000

> NEONBOX NON PERSEGI + ACRILIC / SISI 0 m2 Rp 3,300,000 Rp -

> PENAMBAHAN ( 2 SISI NEONBOX NON PERSEGI + BACK LIGHT) 2 m2 Rp 400,000 Rp 800,000

> PENAMBAHAN ( 2 SISI NEONBOX NON PERSEGI + ACRILIC) 0 m2 Rp 600,000 Rp -

> TIANG NEON BOX + PEMASANGAN 3 m Rp 3,000,000 Rp 9,000,000

> PAJAK NEON BOX / SISI / TAHUN, PERIJINAN & JAMINAN BONGKAR 0 m2 Rp 750,000 Rp -

> X BANNER 2 unit Rp 100,000 Rp 200,000

> ROLL BANNER 0 unit Rp 175,000 Rp -

> DESIGN BUKU MENU 1 paket Rp 1,000,000 Rp 1,000,000

> DESIGN LOGO 0 paket Rp 500,000 Rp -

> DESIGN MATERI PROMO (FLYER, BANNER, SPANDUK, UMBUL - UMBUL, BALIHO, POSTER, DLL) 1 paket Rp 500,000 Rp 500,000

> DESIGN BLOG 0 paket Rp 1,000,000 Rp -

> DESIGN WEBSITE 0 paket Rp 3,000,000 Rp -

> DESIGN COMPANY PROFILE PDF 0 paket Rp 750,000 Rp -

> DESIGN COMPANY PROFILE FLASH PLAYER / VIDEO 0 paket Rp 2,000,000 Rp -

> IKLAN SOSIAL MEDIA BERBAYAR - FACEBOOK (MINIMUM 500 KLIK) 0 klik Rp 2,000 Rp -

> IKLAN SOSIAL MEDIA BERBAYAR - TWITTER (MINIMUM 500 KLIK) 0 klik Rp 1,200 Rp -

> IKLAN SOSIAL MEDIA BERBAYAR - INSTAGRAM (MINIMUM 500 KLIK) 0 klik Rp 1,000 Rp -
 > SEARCH ENGINE OPTIMALIZATION / ADWORDS 0 bulan Rp 1,500,000 Rp -

> SEARCH ENGINE OPTIMALIZATION / GOOGLE BISNIS 0 bulan Rp 700,000 Rp -

> SDM ADMIN SOCIAL MEDIA, BLOG & WEBSITE 1 BULAN (TANPA MATERI DESIGN PROMO) 0 paket Rp 900,000 Rp -

> MERCHANDISE OUTLET

> GANTUNGAN KUNCI 0 pcs Rp 7,000 Rp -

> MUG 0 pcs Rp 20,000 Rp -

> STICKER CUTTING 3 WARNA 0 cm2 Rp 180 Rp -

> STICKER VINYL (MAKSIMAL 10 M2) 0 pcs Rp 900 Rp -

> KAOS 0 pcs Rp 75,000 Rp -

> PLATE NAME STAINLESSTELL 0 cm2 Rp 10,000 Rp -

> PLATE NAME AKRILIK 0 cm2 Rp 15,000 Rp -

> BROSUR 0 rim Rp 850,000 Rp -

> KARTU NAMA 0 pack Rp 100,000 Rp -

> DISKON CARD 0 pcs Rp 1,000 Rp -

> BUDGET PROMO GRAND OPENING

> IKLAN RADIO 0 paket Rp 750,000 Rp -

> IKLAN KORAN 0 paket Rp 1,500,000 Rp -

> PERFORM TALENT 0 paket Rp 2,000,000 Rp -

> CETAK UNDANGAN - INVITATION 0 paket Rp 200,000 Rp -

5 SDM & JASA PENGERJAAN

> TRANSPORTASI & AKOMODASI TEAM MULAI TAHAP AWAL HINGGA H + 7 SETELAH GRAND OPENING
> HAK ATAS PENGGUNAAN MERK 1 paket Rp 37,000,000 Rp 37,000,000

> HAK ATAS PENGGUNAAN STANDARD OPERATIONAL PROCEDURE OUTLET

> HAK ATAS PENGGUNAAN RESEP
> BIAYA ASURANSI JIWA 0 paket Rp 3,000,000 Rp -

> BIAYA ASURANSI PENGERJAAN 0 paket Rp 13,000,000 Rp -

> BIAYA ADMINISTRASI 1 paket Rp 2,000,000 Rp 2,000,000

6 UNIFORM
> POLO SHIRT 12 pcs Rp 115,000 Rp 1,380,000

> TSHIRT 12 pcs Rp 80,000 Rp 960,000

> KEMEJA 0 pcs Rp 110,000 Rp -

> BAJU COOK 0 pcs Rp 190,000 Rp -

> TAG NAME 0 pcs Rp 35,000 Rp -

> APPRON / CELEMEK WAITERS 6 pcs Rp 100,000 Rp 600,000

> APPRON / CELEMEK BARISTA 0 pcs Rp 450,000 Rp -

> TOPI 0 pcs Rp 85,000 Rp -

7 IJIN USAHA KATEGORI CAFÉ (NON ALKOHOL)

> SIUP, NPWP 0 paket Rp 2,500,000 Rp -

> TDP 0 paket Rp 3,000,000 Rp -

> AKTA PERUSAHAAN CV 0 paket Rp 5,000,000 Rp -

> AKTA PERUSAHAAN PT KECIL 0 paket Rp 9,000,000 Rp -

> AKTA PERUSAHAAN PT SEDANG 0 paket Rp 17,000,000 Rp -

> AKTA PERUSAHAAN PT BESAR 0 paket Rp 26,000,000 Rp -

> SITU (SURAT IJIN TEMPAT USAHA) 1 paket Rp 2,000,000 Rp 2,000,000

> IJIN GANGGUAN - HO 1 paket Rp 3,500,000 Rp 3,500,000

8 PROPERTY OUTLET
TOOLS BAR - COFFEE
> ESSPRESSO MACHINE VDM DOMOBAR 1 GRUP 1 unit Rp 29,000,000 Rp 29,000,000

> GRINDER COFFEE EUREKA MIGNON 1 pcs Rp 7,500,000 Rp 7,500,000

> CLEANING EQUIPMENT ESPRESSO MACCHINE 0 set Rp 800,000 Rp -

> TURKISH COFFEE POT 0 set Rp 750,000 Rp -

> LATTE ART PEN 0 set Rp 400,000 Rp -

> HAND GRINDER 0 unit Rp 1,150,000 Rp -

> SYPOON COFFEE 0 pcs Rp 1,500,000 Rp -

> WHIPING CREAMS TOOLS 0 pcs Rp 1,700,000 Rp -

> WHIPING CREAMS N20 CHARGER 0 pack Rp 98,000 Rp -

> SODA TOOLS MAKER 0 pcs Rp 1,700,000 Rp -

> SODA O2 CHARGER 0 pack Rp 98,000 Rp -

> DRIP POT 240 ML (KOPI TARIK/THE TARIK) 0 pcs Rp 530,000 Rp -

> AEROLATTE CAPUCCINO STENCIL 0 pack Rp 380,000 Rp -

> MILK JUG 0 pcs Rp 550,000 Rp -

> BLENDER HEAVYDUTY (BLENDMASTER) 0 unit Rp 6,700,000 Rp -

> BLENDER PHILLIPS 5 GRID 1 unit Rp 875,000 Rp 875,000

> JIGGER 2 pcs Rp 145,000 Rp 290,000

> SHAKER 1 pcs Rp 300,000 Rp 300,000

> VIETNAM DRIP 0 pcs Rp 230,000 Rp -

> TAMPER 1 pcs Rp 600,000 Rp 600,000

> MILK THERMOMETER & DIGITAL TIMER 1 pcs Rp 500,000 Rp 500,000

> AEROPRESS 0 pcs Rp 700,000 Rp -

> COLD BREW MAKER 0 pcs Rp 350,000 Rp -

> POUR OVER & PAPER POUR OVER V60 0 set Rp 390,000 Rp -

> STANDING POUR OVER - ISI 3 0 set Rp 1,125,000 Rp -

> ROLL STRAW 30CM 0 pack Rp 392,000 Rp -

> SILICONE PAD COASTERS 0 pcs Rp 35,000 Rp -

> SYRUP PUMP 0 pcs Rp 75,000 Rp -

> DIGITAL SCALES 1 pcs Rp 390,000 Rp 390,000

> ICE SHAVER - PENGHANCUR ES 1 unit Rp 2,800,000 Rp 2,800,000

> FRENCH PRESS SMALL 0 pcs Rp 290,000 Rp -

> FRENCH PRESS MEDIUM 0 pcs Rp 375,000 Rp -

> KETTLE DUCK 0 pcs Rp 850,000 Rp -

> ELECTRIC STOVE (INDUCTION) 0 pcs Rp 2,300,000 Rp -

> TAMPING PAD 0 pcs Rp 700,000 Rp -

> FLAVOUR BOX 20 pcs Rp 35,000 Rp 700,000

> LIQUID BOTTLE MINI 6 pcs Rp 40,000 Rp 240,000

> LIQUID BOTTLE LARGE 6 pcs Rp 40,000 Rp 240,000

> PITCHER 6 pcs Rp 125,000 Rp 750,000

> ICE SCOOP 2 pcs Rp 150,000 Rp 300,000

> GELAS UKUR / MEASURING GLASS 2 pcs Rp 75,000 Rp 150,000

> OPENER SET 1 pcs Rp 165,000 Rp 165,000

> TOOTHPICK 1 pcs Rp 25,000 Rp 25,000

> ICE CREAM SCOOP 2 pcs Rp 135,000 Rp 270,000

> MEASURING SCOOP 0 set Rp 65,000 Rp -

> KNIFE SET (PISAU, GUNTING, CUTTER) 1 set Rp 350,000 Rp 350,000

> CUTTING BOARD 2 pcs Rp 145,000 Rp 290,000

> ELECTRIC STEARER 1 pcs Rp 420,000 Rp 420,000

> GLASS 220 ML (CUP SET - HOT) 12 pcs Rp 70,000 Rp 840,000

> GLASS 330 ML (ICE MIX) 0 pcs Rp 65,000 Rp -

> GLASS 360 ML (MOCKTAIL MARTINI) 6 pcs Rp 125,000 Rp 750,000

> GLASS 90 ML (ESPRESSO) 6 pcs Rp 75,000 Rp 450,000

> GLASS 350 ML (MUG) 12 pcs Rp 55,000 Rp 660,000

> GLASS 60 ML (SIMPLE SYRUP - SHOOT) 12 pcs Rp 40,000 Rp 480,000

> GLASS 300 ML (JAR) 12 pcs Rp 35,000 Rp 420,000

> GLASS ICE CREAM 12 pcs Rp 125,000 Rp 1,500,000

> SPOON MINI CUP 12 pcs Rp 25,000 Rp 300,000

> SPOON MINI LONG 24 pcs Rp 25,000 Rp 600,000

> STEARER STAINLESS 12 pcs Rp 38,000 Rp 456,000

> STEARER PLASTIC ELEGANCE 24 pcs Rp 32,000 Rp 768,000

> STEARER PLASTIC 24 pcs Rp 5,000 Rp 120,000

> LONG STEARER 12 pcs Rp 39,000 Rp 468,000

> GALON 3 pcs Rp 55,000 Rp 165,000

> FREZZER BOX / COLD BOX (600 LITER) 1 unit Rp 7,000,000 Rp 7,000,000

> LEMARI ES 2 PINTU 2 unit Rp 5,000,000 Rp 10,000,000

> ICE BOX 25 LITER 0 unit Rp 600,000 Rp -

> WATER DISPENSER PURE IT 1 unit Rp 650,000 Rp 650,000

> SHOW CASE ICE 1 unit Rp 4,500,000 Rp 4,500,000

> FIRE GUN GAS & REFFIL 1 pcs Rp 250,000 Rp 250,000

> KNOCK BOX 1 pcs Rp 400,000 Rp 400,000

> TEA MAKER 0 unit Rp 345,000 Rp -

> TOPLES KACA 6 pcs Rp 125,000 Rp 750,000

TOOLS BAR - BEER & WINE

> BEER GLASS 0 pcs Rp 55,000 Rp -

> WINE GLASS 0 pcs Rp 65,000 Rp -

> TOWER BEER 0 pcs Rp 385,000 Rp -

> PITCHER BEER 0 pcs Rp 95,000 Rp -

> ICE TUBE BOX BEER 0 pcs Rp 125,000 Rp -

> PENJAPIT ES BATU 0 pcs Rp 65,000 Rp -

> PEMBUKA BOTOL WINE 0 pcs Rp 195,000 Rp -

KITCHEN
> FREZZER BOX / COLD BOX (300 LITER) 1 unit Rp 3,750,000 Rp 3,750,000

> STOVE 2 set Rp 450,000 Rp 900,000

> SHOW CASE SNACK CAKE DESSERT - COLD 0 unit Rp 24,000,000 Rp -

> MICROWIFE 1 unit Rp 1,800,000 Rp 1,800,000

> NODDLE MAKER 0 unit Rp 7,500,000 Rp -

> CREPES MAKER 0 unit Rp 3,500,000 Rp -

> COTTON CANDY MAKER INDUSTRY 0 unit Rp 2,100,000 Rp -

> FOMAC GRILL 0 unit Rp 9,500,000 Rp -

> GRILL 0 unit Rp 1,850,000 Rp -

> OVEN 1 unit Rp 900,000 Rp 900,000

> BLENDER PHILLIPS 5 GRID 1 pcs Rp 875,000 Rp 875,000

> TABUNG GAS 12 KG 2 pcs Rp 450,000 Rp 900,000

> SELANG & REGULATOR MIDDLE PRESSURE 1 pcs Rp 250,000 Rp 250,000

> DEEP FRYER ELECTRIC 5 LITER 1 pcs Rp 2,300,000 Rp 2,300,000

> DEEP FRYER GAS 5 LITER 0 pcs Rp 4,500,000 Rp -

> SANDWICH TOASTER 1 unit Rp 750,000 Rp 750,000

 > MIXER 1 set Rp 450,000 Rp 450,000

> MAGIC COM UKURAN BESAR 1 pcs Rp 1,600,000 Rp 1,600,000

> CHOCO MAKER - COKLAT PANCUR 1 pcs Rp 1,500,000 Rp 1,500,000

> KERANJANG PENCUCIAN PIRING GELAS 4 pcs Rp 125,000 Rp 500,000

> KITCHEN SET

KNIFE SET 1 set Rp 350,000 Rp 350,000

SAUCE BOX 10 pcs Rp 35,000 Rp 350,000

BUCKET 1 pcs Rp 30,000 Rp 30,000

BASKET SPOON 2 pcs Rp 40,000 Rp 80,000

CUTTING BOARD 1 pcs Rp 85,000 Rp 85,000

FILTER 2 pcs Rp 35,000 Rp 70,000

EGG PAN 1 pcs Rp 125,000 Rp 125,000

TEMPAT SENDOK GARPU PISAU BASAH 2 pcs Rp 150,000 Rp 300,000

WAFFLE PAN 1 pcs Rp 295,000 Rp 295,000

STAINLESS PAN SET 1 set Rp 125,000 Rp 125,000

HANDLE PAN 1 pcs Rp 125,000 Rp 125,000

MANUAL SCALES KITCHEN 1 pcs Rp 200,000 Rp 200,000

FRYING PAN 1 pcs Rp 235,000 Rp 235,000

GELAS UKUR / MEASURING GLASS 1 pcs Rp 55,000 Rp 55,000

MEASURING SPOON 1 pcs Rp 45,000 Rp 45,000

KUAS MASAK SABUT KELAPA 1 pcs Rp 45,000 Rp 45,000

KUAS MASAK KARET 1 pcs Rp 45,000 Rp 45,000

WOOD SPATULA 2 pcs Rp 35,000 Rp 70,000

SPATULA 1 pcs Rp 35,000 Rp 35,000

VEGETABLE SPOON 1 pcs Rp 35,000 Rp 35,000

OPENER BOTTLE SET 1 pcs Rp 125,000 Rp 125,000

HOT PLATE 12 pcs Rp 135,000 Rp 1,620,000

CERAMIC PLATE 12 pcs Rp 48,000 Rp 576,000

CERAMIC BOWL 12 pcs Rp 45,000 Rp 540,000

CERAMIC SNACK PLATE 12 pcs Rp 110,000 Rp 1,320,000

PLASTIC BOWL SNACK 12 pcs Rp 38,000 Rp 456,000

CUTTING BOARD WOOD PLATE 12 pcs Rp 150,000 Rp 1,800,000

KITCHEN SPOON SET - SENDOK GARPU MAKAN SET 12 set Rp 40,000 Rp 480,000

GARPU PISAU SNACK SET 12 set Rp 28,000 Rp 336,000

CERAMIC SAUCE MINI PLATE 12 pcs Rp 25,000 Rp 300,000

BOX KEDAP UDARA 1 LITER 12 pcs Rp 27,000 Rp 324,000

BOX FLAVOUR COLD / FREZZER 12 pcs Rp 18,000 Rp 216,000

LIQUID BOTTLE TUMBLER SMALL 6 pcs Rp 35,000 Rp 210,000

LIQUID BOTTLE TUMBLER LARGE 6 pcs Rp 49,000 Rp 294,000

PENUTUP BOTOL KARET 3 pcs Rp 35,000 Rp 105,000

TUSUK SATE 1 pack Rp 25,000 Rp 25,000

LARGE BOWL SET 1 set Rp 250,000 Rp 250,000

SPOILER SNACK SET 1 set Rp 65,000 Rp 65,000

PAPER BAG SPOILER SNACK 1 pack Rp 67,000 Rp 67,000

CAKE - SANWICH MOLD - HELLO KITTY 2 set Rp 90,000 Rp 180,000

BENTO MOLD 1 set Rp 85,000 Rp 85,000

ELECTRIC STEARER 1 set Rp 420,000 Rp 420,000

9 TAKE AWAY PACK

> PAPER CUP + STRAW 100 pcs Rp 1,400 Rp 140,000

> ICE CUP DOME 100 pcs Rp 1,400 Rp 140,000

> STRAW MINI LONG + BRAND 0 pcs Rp 650 Rp -

> STRAW BUBBLE + PACK 0 pcs Rp 500 Rp -

> GULA PASIR SACHET 1000 pcs Rp 760 Rp 760,000

> GULA AREN SACHET 0 pcs Rp 750 Rp -

> TUSUK GIGI SACHET 0 pcs Rp 500 Rp -

> TAKE AWAY PLASTIC BAG 100 pcs Rp 900 Rp 90,000

> BASE TRAY - MAT 0 pcs Rp 3,000 Rp -

> PAPER SNACK BASE 0 pcs Rp 1,000 Rp -

> SNACK PACK 0 pcs Rp 1,900 Rp -

> FOOD PACK 100 pcs Rp 1,800 Rp 180,000

> PAPER SNACK PACK 0 pcs Rp 500 Rp -

> PLASTIC PACK TAKE AWAY 100 pcs Rp 900 Rp 90,000

> TOOTHPICK FLAG 100 pcs Rp 1,000 Rp 100,000

> PLASTIC WRAP 1 pack Rp 27,000 Rp 27,000

> ALUMINIUM WRAP 1 pack Rp 35,000 Rp 35,000

> KARET 1 pack Rp 20,000 Rp 20,000

> STRAW MINI LONG 2 pack Rp 35,000 Rp 70,000

> STRAW BUBBLE 2 pack Rp 25,000 Rp 50,000

> KANTONG PLASTIK 4 pack Rp 25,000 Rp 100,000

> SABLON ALAT MAKAN 0 pcs Rp 13,000 Rp -

> SABLON ALAT MINUM 0 pcs Rp 13,000 Rp -

10 WAITERS TOOLS
 > PLATE NAME TABLE RESERVE STAINLESS 0 pcs Rp 55,000 Rp -

> NAMPAN KARET 4 pcs Rp 140,000 Rp 560,000

> MANUAL BEL BAR / KITCHEN 1 pcs Rp 125,000 Rp 125,000

> TOOTHPICK - TUSUK GIGI 1 pack Rp 25,000 Rp 25,000

> TEMPAT TUSUK GIGI 12 pack Rp 25,000 Rp 300,000

> NAMPAN NOTA KECIL 1 pcs Rp 120,000 Rp 120,000

> TISUE SENDOK 1 pack Rp 28,000 Rp 28,000

> TISUE KONSUMEN 12 pack Rp 6,500 Rp 78,000

> TISSUE BOX 12 pcs Rp 65,000 Rp 780,000

> ASH TRAY 12 pcs Rp 45,000 Rp 540,000

> BROSUR RACK 0 pcs Rp 140,000 Rp -

> LILIN APUNG 0 pcs Rp 8,500 Rp -

11 CLEANING TOOLS
> DOORMAT / KESET (KARET)
> PINTU MASUK KARET 2 meter Rp 175,000 Rp 350,000

> PINTU MASUK SABUT KELAPA 2 meter Rp 125,000 Rp 250,000

> BAR KARET 4 meter Rp 195,000 Rp 780,000

> TOILET 1 pcs Rp 150,000 Rp 150,000

> SAPU KERING & BASAH 1 set Rp 450,000 Rp 450,000

> ALAT PEL (BASAH & KERING) 1 set Rp 550,000 Rp 550,000

> TEMPAT SAMPAH

> KITCHEN 1 unit Rp 450,000 Rp 450,000

> BAR 1 unit Rp 300,000 Rp 300,000

> TOILET 1 unit Rp 175,000 Rp 175,000

> LIQUID CLEANING

> WD 40 0 pcs Rp 35,000 Rp -

> SUNLIGHT 2 pcs Rp 15,000 Rp 30,000

> PORSTEX 2 pcs Rp 15,000 Rp 30,000

> DETERGEN CAIR 2 pcs Rp 35,000 Rp 70,000

> SABUN PENCUCI TANGAN 5 LITER 1 pcs Rp 65,000 Rp 65,000

> CAIRAN PEMBERSIH KACA 1 pcs Rp 25,000 Rp 25,000

> PLASTIC SAMPAH 0 pack Rp 35,000 Rp -

> SIKAT KAMAR MANDI 1 set Rp 60,000 Rp 60,000

> SIKAT WC 1 set Rp 75,000 Rp 75,000

> SPOON 1 pcs Rp 7,500 Rp 7,500

> NAPKIN / SERBET 6 pcs Rp 39,000 Rp 234,000

> SARUNG TANGAN PLASTIK & KARET 1 pack Rp 55,000 Rp 55,000

> TEMPAT SABUN CAIR TANGAN 2 pcs Rp 150,000 Rp 300,000

> TEMPAT TISUE ROLL 1 pcs Rp 150,000 Rp 150,000

> TISUE KONSUMEN 1 pack Rp 6,500 Rp 6,500

> TISUE TOILET ROLL 1 pack Rp 5,500 Rp 5,500

> TISUE SENDOK 2 pack Rp 29,000 Rp 58,000

> PENGHARUM RUANGAN ELECTRIC 2 set Rp 95,000 Rp 190,000

> REFFIL PENGHARUM RUANGAN ELECTRIC 2 set Rp 35,000 Rp 70,000

> AEROSOL PENGUSIR SERANGGA 1 pcs Rp 38,000 Rp 38,000

12 MAINTENANCE TOOLS Rp -

> TOOLS SET (HAMMER, SAW, SCREW DRIVER, PLIERS, ETC) - ACE HARDWARE 0 set Rp 350,000 Rp -

> TANGGA ALUMINIUM 0 set Rp 1,200,000 Rp -

> STICK BULB LAMP 1 pcs Rp 200,000 Rp 200,000

> TOOL BOX 0 pcs Rp 200,000 Rp -

13 AUDIO VIDEO & SISTEM LISTRIK

> TV LED 43 " + INSTALASI 1 unit Rp 5,600,000 Rp 5,600,000

> BRACKET TV 1 set Rp 450,000 Rp 450,000

> FAN ROOF 2 set Rp 3,500,000 Rp 7,000,000

> SPEAKER SET + STAND 1 set Rp 8,000,000 Rp 8,000,000

> SPEAKER RUANGAN (HOME TEATER) 1 set Rp 3,500,000 Rp 3,500,000

> MIXER 6 CHANNEL 1 set Rp 3,500,000 Rp 3,500,000

> POWER 1 set Rp 4,000,000 Rp 4,000,000

> INSTALATION CABLE (JACK TO JACK, SYSTEM LIGHTING, SOUND SYSTEM, ETC) 1 set Rp 3,000,000 Rp 3,000,000

> LCD PROJECTOR 1 unit Rp 4,500,000 Rp 4,500,000

> SCREEN PROJECTOR 1 unit Rp 800,000 Rp 800,000

> DVD PLAYER + USB 1 unit Rp 600,000 Rp 600,000

> WIFI + TV CABLE + PENAMBAHAN KABEL 1 set Rp 500,000 Rp 500,000

> ROUTER EXTENTION WIFI 1 set Rp 500,000 Rp 500,000

> LAMPU CADANGAN - LED BULB WARM LIGHT 0 pcs Rp 50,000 Rp -

14 AREA KONSUMEN (FLOOR AREA)

> AIR CONDITIONER (AC) BERDIRI 5 PK LG + PEMASANGAN 0 unit Rp 23,000,000 Rp -

> AIR CONDITIONER (AC) DINDING 2 PK 1 unit Rp 6,000,000 Rp 6,000,000

> INSTALASI AC 1 unit Rp 250,000 Rp 250,000

> PENAMBAHAN SELANG AC 4 meter Rp 50,000 Rp 200,000

> CCTV 4 SPOT 0 set Rp 8,000,000 Rp -

15 LAIN - LAIN Rp -
 > GENSET SILENT 5000 W - HONDA ELECTRIC / KRIS 0 unit Rp 6,500,000 Rp -

> FIRE EXTINGUSHER DRY CHEMICAL POWDER 1 unit Rp 1,900,000 Rp 1,900,000

> SMARTPHONE ANDROID OPERASIONAL OUTLET 0 unit Rp 1,700,000 Rp -

> BATERAI (AAA, AA, WATCH BATERY, ETC)

> BATERAI AA 0 pcs Rp 3,000 Rp -

> BATERAI AAA 0 pcs Rp 5,000 Rp -

> BATERAI KANCING 0 pcs Rp 5,000 Rp -

> STOCK BULB LAMP LED 0 pcs Rp 50,000 Rp -

16 MODAL AWAL
> SALDO AWAL KASIR (KAS & OPERASIONAL BULAN PERTAMA) 1 pcs Rp 500,000 Rp 500,000

17 BAHAN BAKU TRAINING

> PRODUK JADI
ROKOK
> MARLBORO (LIGHTS, MERAH, BLACK MENTHOL, ICE BLAST) / 10 PACK 1 slop Rp 195,000 Rp 195,000

> A MILD 16 / 10 PACK 1 slop Rp 145,000 Rp 145,000

> LA LIGHTS (MERAH & COOL ICE) / 10 PACK 1 slop Rp 145,000 Rp 145,000

> DJI SAM SOE 12 / 20 PACK 1 slop Rp 290,000 Rp 290,000

> DJARUM SUPER 12 / 10 PACK 1 slop Rp 145,000 Rp 145,000

> GUDANG GARAM INTERNATIONAL 12 / 10 PACK 1 slop Rp 290,000 Rp 290,000

> SURYA PRO MILD 1 slop Rp 125,000 Rp 125,000

AIR MINERAL (AQUA BOTOL KECIL) 4 dus Rp 45,000 Rp 180,000

SHISA / HOKKAH 4 set Rp 1,400,000 Rp 5,600,000

ARANG SHISA 4 pack Rp 75,000 Rp 300,000

FLAVOUR SHISA 4 pack Rp 185,000 Rp 740,000

BEER 0 paket Rp 10,000,000 Rp -

WINE 0 paket Rp 10,000,000 Rp -

> BAHAN BAKU BAR

GULA
> GULA PASIR 10 kg Rp 14,000 Rp 140,000

> GULA HALUS POWDER 2 kg Rp 24,000 Rp 48,000

> GULA AREN 2 paket Rp 24,000 Rp 48,000

> GULA CAIR 10 liter Rp 19,000 Rp 190,000

> GULA PASIR SACHET 2 pack Rp 26,000 Rp 52,000

> GULA AREN SACHET 2 pack Rp 26,000 Rp 52,000

> GULA BATU 2 pack Rp 18,000 Rp 36,000

SIRUP LOKAL
> MARJAN STROBERI 3 bottle Rp 18,000 Rp 54,000

> MARJAN MELON 3 bottle Rp 18,000 Rp 54,000

> MARJAN STROBERI SUSU 3 bottle Rp 20,000 Rp 60,000

SIRUP IMPORT (TORANI, MONIN, DA VINCI,FO)

> FO BLUE CURACAO 2 bottle Rp 136,000 Rp 272,000

> TOFFIN ALMOND 2 bottle Rp 122,000 Rp 244,000

> TOFFIN BUTTERSCOTCH 0 bottle Rp 122,000 Rp -

> TOFFIN CAFÉ MEXICO 0 bottle Rp 122,000 Rp -

> TOFFIN CARAMEL 0 bottle Rp 122,000 Rp -

> TOFFIN CHERRY 0 bottle Rp 122,000 Rp -

> TOFFIN CHESSE CAKE 0 bottle Rp 122,000 Rp -

> TOFFIN CRÈME DE MENTHE 0 bottle Rp 122,000 Rp -

> TOFFIN HAZELNUT 0 bottle Rp 122,000 Rp -

> TOFFIN IRISH CREAM 0 bottle Rp 122,000 Rp -

> TOFFIN JAMAICE RUM 0 bottle Rp 122,000 Rp -

> TOFFIN LYCHEE 2 bottle Rp 122,000 Rp 244,000

> TOFFIN MARSHMALLOW 0 bottle Rp 122,000 Rp -

> TOFFIN PEACH 0 bottle Rp 122,000 Rp -

> TOFFIN PEPPERMINT 2 bottle Rp 122,000 Rp 244,000

> TOFFIN TIRAMISU 2 bottle Rp 122,000 Rp 244,000

> TOFFIN VANILLA 2 bottle Rp 122,000 Rp 244,000

FLAVOURED SAUCES
> FO HAZELNUT FLAVOURED SAUCES 1000 GR 2 bottle Rp 190,000 Rp 380,000

> TOFFIN CARAMEL FLAVOURED SAUCES 2000 GR 2 bottle Rp 255,000 Rp 510,000

> MARIZZA CHOCOLATE 3 bottle Rp 24,000 Rp 72,000

> MARIZZA CARAMEL 3 bottle Rp 24,000 Rp 72,000

> MARIZZA BLUEBERRY 3 bottle Rp 24,000 Rp 72,000

> MARIZZA STRAWBERRY 3 bottle Rp 24,000 Rp 72,000

MIXOLOGIST / BAR MIX

> TOFFIN MARGARITA 1000 ML 1 bottle Rp 173,000 Rp 173,000

> TOFFIN TRIPLE SEC 1000 ML 1 bottle Rp 173,000 Rp 173,000

> TOFFIN BLACKBERRY MIX 1000 ML 1 bottle Rp 173,000 Rp 173,000

> TOFFIN MINT MOJITO 1 bottle Rp 173,000 Rp 173,000

FRUIT PURE
> FO KIWI 1000 GR 1 bottle Rp 260,000 Rp 260,000

> FO STRAWBERRY 1000 GR 1 bottle Rp 260,000 Rp 260,000

 > FRUIT PUREE BLUEBERRY 1 bottle Rp 260,000 Rp 260,000

TA CHUNG HO PRODUCT
> STRAWBERRY JUICE CONCENTRATE PULP 2,5 KG 3 bottle Rp 260,000 Rp 780,000

> KIWI JUICE CONCENTRATE PULP 2,5 KG 3 bottle Rp 260,000 Rp 780,000

> MANGO JUICE CONCENTRATE PULP 2,5 KG 3 bottle Rp 260,000 Rp 780,000

> COFFEE JELLY 3,5 KG 3 bottle Rp 345,000 Rp 1,035,000

> STRAWBERRY POPING BOBA 3,2 KG 3 bottle Rp 345,000 Rp 1,035,000

> MANGO POPING BOBA 3,2 KG 3 bottle Rp 345,000 Rp 1,035,000

> LYCHEE POPING BOBA 3,2 KG 3 bottle Rp 345,000 Rp 1,035,000

> SWEETENED RED BEAN 3,4 KG 3 bottle Rp 320,000 Rp 960,000

> SWEETENED RED TARO 3,4 KG 0 bottle Rp 320,000 Rp -

FLAVOUR / FRAPPE POWDER

> TOFFIN PREMIUM MATCHA GREEN TEA 1000 GR 2 pack Rp 290,000 Rp 580,000

> TOFFIN PREMIUM WHITE CHOCOLATE 1600 GR 1 pack Rp 400,000 Rp 400,000

> TOFFIN TIRAMISU SENSATION 800 GR 2 pack Rp 195,000 Rp 390,000

> TOFFIN RED VELVET 800 GR 2 pack Rp 195,000 Rp 390,000

> TOFFIN COTTON CANDY 800 GR 2 pack Rp 195,000 Rp 390,000

> TOFFIN AVOCADO COFFEE 800 GR 2 pack Rp 195,000 Rp 390,000

> TOFFIN BUBBLE GUM 800 GR 2 pack Rp 195,000 Rp 390,000

> TOFFIN MILK TEA 1000 GR 2 pack Rp 185,000 Rp 370,000

> TOFFIN TEA TARIK 1000 GR 2 pack Rp 140,000 Rp 280,000

> TOFFIN LEMON TEA 1000 GR 2 pack Rp 105,000 Rp 210,000

FRUIT BASE SUNQUICK ORANGE 2 bottle Rp 140,000 Rp 280,000

FRUIT BASE SUNQUICK LEMON 2 bottle Rp 65,000 Rp 130,000

ROSELLE WHIPPING CREAM REFFIL 6 pack Rp 75,000 Rp 450,000

ROSELLE WHIPPING CREAM AEROSOL 6 bottle Rp 130,000 Rp 780,000

MILK
> FRESH MILK UHT 18 pcs Rp 14,500 Rp 261,000

> FRESH MILK PASTEURISASI 18 pcs Rp 19,500 Rp 351,000

> MILK POWDER FULL CREAM 4 pack Rp 79,000 Rp 316,000

> CREAMER LIQUID 36 kaleng Rp 18,000 Rp 648,000

> YOGURT PLAIN 2 pcs Rp 65,000 Rp 130,000

> SUSU KEDELAI / SOYA 12 pcs Rp 16,000 Rp 192,000

> CREAMER POWDER 3 pack Rp 28,000 Rp 84,000

> OVALTINE 6 pack Rp 65,000 Rp 390,000

ICE CREAM 8 LITER / PILE

> BROOKFARM PREMIUM RUM RAISIN 2 pcs Rp 390,000 Rp 780,000

> BROOKFARM PREMIUM COFFEE & CREAM 2 pcs Rp 390,000 Rp 780,000

> BROOKFARM PREMIUM PISTACHIO SALAD 2 pcs Rp 390,000 Rp 780,000

> BROOKFARM PREMIUM GREEN TEA / MATCHA 2 pcs Rp 390,000 Rp 780,000

> DIAMOND SPECIAL DURIAN 2 pcs Rp 196,000 Rp 392,000

> DIAMOND SPECIAL NANGKA 2 pcs Rp 196,000 Rp 392,000

> DIAMOND SPECIAL OGURA (RED BEAN) 2 pcs Rp 196,000 Rp 392,000

> DIAMOND SPECIAL RUM RAISIN 2 pcs Rp 196,000 Rp 392,000

> DIAMOND SPECIAL TEA TARIK 2 pcs Rp 196,000 Rp 392,000

> DIAMOND SPECIAL MANGO CLINTON 2 pcs Rp 196,000 Rp 392,000

> DIAMOND REGULAR VANILLA 2 pcs Rp 182,000 Rp 364,000

> DIAMOND REGULAR CHOCOLATE 2 pcs Rp 182,000 Rp 364,000

> DIAMOND REGULAR STRAWBERRY 2 pcs Rp 182,000 Rp 364,000

> DIAMOND REGULAR CAPPUCINO / MOCCA 2 pcs Rp 182,000 Rp 364,000

> DIAMOND REGULAR KOPYOR 2 pcs Rp 182,000 Rp 364,000

> DIAMOND ES PUTER NANGKA 2 pcs Rp 187,000 Rp 374,000

> DIAMOND ES PUTER TAPE KETAN 2 pcs Rp 187,000 Rp 374,000

> DIAMOND ES PUTER KELAPA MUDA 2 pcs Rp 187,000 Rp 374,000

FRUIT / BUAH SEGAR

> ALPUKAT 3 kg Rp 25,000 Rp 75,000

> SEMANGKA 3 kg Rp 18,000 Rp 54,000

> MELON 3 kg Rp 20,000 Rp 60,000

> PISANG KEPOK 2 sisir Rp 20,000 Rp 40,000

> PISANG AMBON 3 sisir Rp 25,000 Rp 75,000

> LEMON LOKAL 2 kg Rp 45,000 Rp 90,000

> LYCHEE 3 pack Rp 48,000 Rp 144,000

> STRAWBERRY 3 pack Rp 25,000 Rp 75,000

> ANGGUR 2 kg Rp 65,000 Rp 130,000

> PEAR 2 kg Rp 35,000 Rp 70,000

> MANGGA 2 kg Rp 20,000 Rp 40,000

> JERUK NIPIS 3 kg Rp 18,000 Rp 54,000

> APEL 2 kg Rp 39,000 Rp 78,000

> TOMAT 3 kg Rp 10,000 Rp 30,000

> KIWI 1 kg Rp 60,000 Rp 60,000

> PERSIK / PEACH 2 klg Rp 49,000 Rp 98,000

> CHERRY 2 kaleng Rp 275,000 Rp 550,000

 TEA VARIANT
> JAVA TEA / TUBRUK 2 pack Rp 8,000 Rp 16,000

> ROSELLA TEA 2 pack Rp 28,000 Rp 56,000

> MATCHA TEA / FLAVOUR 2 pack Rp 290,000 Rp 580,000

> THAILAND TEA GREEN 2 pack Rp 65,000 Rp 130,000

> THAILAND TEA RED 0 pack Rp 65,000 Rp -

> THAILAND TEA YELLOW 0 pack Rp 65,000 Rp -

SODA MIX
> SPRITE 6 bottle Rp 12,500 Rp 75,000

> COCA COLA 6 bottle Rp 12,500 Rp 75,000

> FANTA MERAH 6 bottle Rp 12,500 Rp 75,000

> PEPSI BLUE 6 bottle Rp 12,000 Rp 72,000

> SODA ORIGINAL 6 bottle Rp 13,000 Rp 78,000

> ROOTBEER 6 bottle Rp 8,000 Rp 48,000

CHOCO MIX
> COCOA POWDER 5 ons Rp 18,000 Rp 90,000

> COKLAT BLOCK - ALL VARIANT 1 kg Rp 40,000 Rp 40,000

> MESIS 1 pack Rp 29,000 Rp 29,000

> SYRUP CHOCOLATTE HERSHEY'S 12 bottle Rp 68,000 Rp 816,000

TOPPING MIX
> KISMIS 1 pack Rp 25,000 Rp 25,000

> ALMOND 1 pack Rp 110,000 Rp 110,000

> KACANG SANGRAI 1 pack Rp 55,000 Rp 55,000

> CONE ICE CREAM 1 pack Rp 25,000 Rp 25,000

> WAFER TANGO VANILLA 4 pack Rp 14,000 Rp 56,000

> WAFER TANGO STRAWBERRY 4 pack Rp 14,000 Rp 56,000

> WAFER TANGO COKLAT 4 pack Rp 14,000 Rp 56,000

> WAFER STICK ASTOR 4 pack Rp 12,000 Rp 48,000

> WAFER STICK FULLO VANILLA 4 pack Rp 14,000 Rp 56,000

> KENARI 0 kg Rp 65,000 Rp -

> KIT KAT GREEN TEA 4 pack Rp 68,000 Rp 272,000

> CHOCO CHIPS 2 pack Rp 71,000 Rp 142,000

> MARSHMALLOW CORNICE 6 pack Rp 55,000 Rp 330,000

> COOKIES SNACK 6 pack Rp 45,000 Rp 270,000

COFFEE BEAN
> ARABIKA MLG CAFÉ 1 kg Rp 200,000 Rp 200,000

> ARABIKA ZICAFFE 0 kg Rp 225,000 Rp -

> ROBUSTA MLG CAFÉ 1 kg Rp 190,000 Rp 190,000

> ROBUSTA RENEKA BLU 0 kg Rp 180,000 Rp -

> ARABIKA ACEH GAYO 0 kg Rp 210,000 Rp -

> ARABIKA SIDIKALANG 0 kg Rp 210,000 Rp -

> ARABIKA MANDHAILING 0 kg Rp 210,000 Rp -

> ARABIKA LAMPUNG 0 kg Rp 210,000 Rp -

> ARABIKA JAWA 0 kg Rp 210,000 Rp -

> ARABIKA BALI KINTAMANI 0 kg Rp 210,000 Rp -

> ARABIKA FLORES BAJAWA 0 kg Rp 210,000 Rp -

> ARABIKA TORAJA 0 kg Rp 210,000 Rp -

> ARABIKA PAPUA WAMENA 0 kg Rp 210,000 Rp -

> LUWAK LIAR ARABICA JAWA 0 kg Rp 650,000 Rp -

> PEABERRY ARABICA JAWA 0 kg Rp 250,000 Rp -

CEREAL / CORN
> FRUITY PEABBLE 6 pack Rp 65,000 Rp 390,000

> SIMBA CHOCO CHIPS 2 pack Rp 29,000 Rp 58,000

> HAPPY TOS 3 pack Rp 18,000 Rp 54,000

> NACHOZ CORN 3 pack Rp 32,000 Rp 96,000

> CORN FLAKES 2 pack Rp 47,000 Rp 94,000

> FRUITY LOOPS SIMBA 2 pack Rp 57,000 Rp 114,000

ICE TUBE / ES BATU 8 LITER 3 pack Rp 19,000 Rp 57,000

JELLY POWDER 6 pack Rp 145,000 Rp 870,000

OAT 1 pack Rp 55,000 Rp 55,000

KAYU MANIS 1 paket Rp 15,000 Rp 15,000

KAYU MANIS HALUS (GROUND CINNAMON) 1 pack Rp 23,000 Rp 23,000

RUM MINUMAN 1 pack Rp 52,000 Rp 52,000

COTTON CANDY / KEMBANG GULA 24 pack Rp 3,750 Rp 90,000

MADU 1 bottle Rp 95,000 Rp 95,000

SELASIH 4 pack Rp 26,000 Rp 104,000

PEWARNA MINUMAN 6 pack Rp 12,000 Rp 72,000

EXTRACT MOCCA 3 pack Rp 43,000 Rp 129,000

> BAHAN BAKU KITCHEN

BERAS 1 kg Rp 14,000 Rp 14,000

DAGING
> DAGING CINCANG SAPI 3 kg Rp 145,000 Rp 435,000
 > DAGING AYAM CINCANG 3 kg Rp 65,000 Rp 195,000

> DAGING SAPI STEAK 0 kg Rp 185,000 Rp -

> AYAM FILLET 3 kg Rp 75,000 Rp 225,000

> SMOKE BEEF 2 kg Rp 250,000 Rp 500,000

> AYAM POTONG 3 kg Rp 45,000 Rp 135,000

> DAGING SAPI 3 kg Rp 100,000 Rp 300,000

> CHICKEN NUGGET 3 kg Rp 125,000 Rp 375,000

> SAUSAGE AYAM BRWUST 6 kg Rp 130,000 Rp 780,000

> SAUSAGE SAPI BRWUST 6 kg Rp 130,000 Rp 780,000

SAUCE ALL VARIANT

> SAUS SAMBAL 6 klg Rp 85,000 Rp 510,000

> SAUS TOMAT 2 klg Rp 85,000 Rp 170,000

> SAUS SAMBAL SACHET 6 klg Rp 14,000 Rp 84,000

> MAYONAISE SALAD MAESTRO 6 kg Rp 26,000 Rp 156,000

> MAYONAISE SNACK MAMASUKA 6 kg Rp 29,000 Rp 174,000

> SAUCE BARBEQUE 3 pack Rp 46,000 Rp 138,000

> SAUS TIRAM 1 bottle Rp 29,000 Rp 29,000

> SAUS TERIYAKI 1 bottle Rp 32,000 Rp 32,000

> RAJA RASA 2 bottle Rp 35,000 Rp 70,000

> MUSTARD 4 bottle Rp 46,000 Rp 184,000

> KECAP PEDAS 2 bottle Rp 35,000 Rp 70,000

> KECAP MANIS 1 bottle Rp 29,000 Rp 29,000

> SAUCE BBQ KRAFT 2 bottle Rp 65,000 Rp 130,000

> BEAROS RADISH HOTDOG 6 bottle Rp 35,000 Rp 210,000

SAYUR KERING
> PARSLEY 6 bottle Rp 23,000 Rp 138,000

> OREGANO 3 bottle Rp 28,000 Rp 84,000

> WIJEN 3 bottle Rp 23,000 Rp 69,000

> BLACKPAPER 3 bottle Rp 23,000 Rp 69,000

> KEMANGI 3 bottle Rp 23,000 Rp 69,000

> CABE BUBUK 3 bottle Rp 23,000 Rp 69,000

> LADA PUTIH 3 bottle Rp 23,000 Rp 69,000

OIL MIX
> MINYAK GORENG 12 liter Rp 11,000 Rp 132,000

> MINYAK SAMIN 1 pack Rp 110,000 Rp 110,000

> MINYAK ZAITUN 1 bottle Rp 125,000 Rp 125,000

> MINYAK WIJEN 1 bottle Rp 45,000 Rp 45,000

ROTI
> ROTI HOTDOG 36 pcs Rp 2,900 Rp 104,400

> ROTI BURGER 36 pcs Rp 2,900 Rp 104,400

> ROTI BAGUETTE (GARLIC BREAD / BRUSCHETTA) 2 pcs Rp 22,000 Rp 44,000

> ROTI TAWAR 0 pack Rp 15,000 Rp -

MUSHROOM / JAMUR
> KANCING 2 pack Rp 35,000 Rp 70,000

> MERANG 2 pack Rp 32,000 Rp 64,000

> KUPING 2 pack Rp 25,000 Rp 50,000

EGG TOFU 12 pcs Rp 7,000 Rp 84,000

TAHU 3 pcs Rp 6,000 Rp 18,000

TEMPE 3 pcs Rp 5,000 Rp 15,000

CURRY TASTE / BUMBU KARI 3 pcs Rp 5,000 Rp 15,000

TELUR 3 kg Rp 20,000 Rp 60,000

CREAM SOUP BASE 2 paket Rp 120,000 Rp 240,000

MENTEGA 6 kg Rp 80,000 Rp 480,000

RUM MAKANAN (JAMAICA RUM) 1 pack Rp 52,000 Rp 52,000

PEWARNA MAKANAN 3 pack Rp 12,000 Rp 36,000

SANTAN KARA 6 kg Rp 25,000 Rp 150,000

GELATIN 6 ons Rp 15,000 Rp 90,000

CUKA 3 bottle Rp 15,000 Rp 45,000

TEPUNG
> TERIGU 3 pack Rp 13,000 Rp 39,000

> BERAS 3 pack Rp 13,000 Rp 39,000

> MAIZENA 3 pack Rp 15,000 Rp 45,000

> TEPUNG ROTI / PANIR 3 pack Rp 18,000 Rp 54,000

> TEPUNG BUMBU SERBAGUNA 3 pack Rp 18,000 Rp 54,000

> GANDUM 3 kg Rp 30,000 Rp 90,000

POTATO
> CRINCLE CUT 12 kg Rp 36,000 Rp 432,000

> STRAIGHT CUT 12 kg Rp 36,000 Rp 432,000

> SOESTRING 12 kg Rp 36,000 Rp 432,000

> NUGGET POTATO 12 pack Rp 45,000 Rp 540,000

> WEDGES 12 kg Rp 60,000 Rp 720,000

> WAFFLE POTATO 12 paket Rp 65,000 Rp 780,000

 > HASHBROWN 6 paket Rp 95,000 Rp 570,000

> SPRING POTATO 6 paket Rp 70,000 Rp 420,000

BUMBU (BAWANG PUTIH, MERAH, BAWANG BOMBAY, ETC)

> BAWANG PUTIH 1 paket Rp 35,000 Rp 35,000

> BAWANG MERAH 1 paket Rp 25,000 Rp 25,000

> BAWANG BOMBAY 1 paket Rp 24,000 Rp 24,000

> DAUN BAWANG 1 pcs Rp 15,000 Rp 15,000

KRUPUK UDANG / KOYA 2 kg Rp 85,000 Rp 170,000

CHESSE
> SLICE CHEDAR 12 pack Rp 18,000 Rp 216,000

> CHESSE BLOCK CHEDAR 2 kg Rp 125,000 Rp 250,000

> MOZARELLA 6 pack Rp 60,000 Rp 360,000

> BUBMBU TABUR KEJU (INDOFOOD) 12 pack Rp 4,500 Rp 54,000

> BUBUK KEJU MASAK (KNOOR) 3 kg Rp 250,000 Rp 750,000

> CHESSE SAUCE 6 kg Rp 115,000 Rp 690,000

> KEJU PARMESAN 2 pack Rp 45,000 Rp 90,000

PENYEDAP RASA
> GARAM 1 pack Rp 9,000 Rp 9,000

> VETSIN 1 pack Rp 25,000 Rp 25,000

> MASAKO 1 pack Rp 20,000 Rp 20,000

> MAGGI / KNOOR BLOCK 1 pack Rp 25,000 Rp 25,000

SELAI
> SELAI KACANG 6 kg Rp 59,000 Rp 354,000

> NUTELLA 4 pack Rp 128,000 Rp 512,000

> SRIKAYA 1 pack Rp 45,000 Rp 45,000

> OVOMALTINE 2 pack Rp 85,000 Rp 170,000

PASTA
> SPAGETTI 4 pack Rp 17,000 Rp 68,000

> FETTUCINE 4 pack Rp 17,000 Rp 68,000

> MACARONI 4 pack Rp 19,000 Rp 76,000

NODDLE
> KIMCHI RAMYUN 24 pack Rp 9,500 Rp 228,000

> UDON NODDLE 24 pack Rp 10,000 Rp 240,000

> MIE TELUR BURUNG DARA 6 pack Rp 16,000 Rp 96,000

FROZEN FOOD
> MIX VEGETABLES 6 kg Rp 55,000 Rp 330,000

> TORTILLA 6 pack Rp 53,000 Rp 318,000

> PASTRY 6 pack Rp 39,000 Rp 234,000

> MINI PAO 3 pack Rp 22,000 Rp 66,000

SAYUR
> SELADA KERITING 6 ikat Rp 4,000 Rp 24,000

> PARSLEY 6 pack Rp 6,000 Rp 36,000

> SAWI PUTIH 2 pack Rp 6,000 Rp 12,000

> WORTEL 2 pack Rp 7,000 Rp 14,000

> PAPRICA 6 pack Rp 20,000 Rp 120,000

> TOMAT 3 kg Rp 6,000 Rp 18,000

> MENTIMUN 2 pack Rp 22,000 Rp 44,000

IKAN
> TUNA 2 Kg Rp 45,000 Rp 90,000

> SARDEN TUNA 2 pack Rp 20,000 Rp 40,000

> CUMI - CUMI 2 kg Rp 20,000 Rp 40,000

> UDANG 2 Gram Rp 25,000 Rp 50,000

TOTAL Rp 575,814,300

NOTE
TOTAL INVESTASI AWAL Rp 575,814,300
JAM OPERASIONAL RATA - RATA ( 10.00 - 24.00 ) 14 JAM
RATA - RATA / KONSUMEN / TABLE 90 MENIT
TOTAL MEJA / TABLE MINIMAL 18 SET
HARGA RATA - RATA Rp 17,000
TARGET OMSET / HARI Rp 2,500,000
TARGET OMSET BULANAN Rp 75,000,000
HPP RATA - RATA = 50% DARI TOTAL OMSET Rp 37,500,000
BIAYA OPERASIONAL BULANAN = 20 % DARI TOTAL OMSET Rp 15,000,000
INVESTASI MAINTENANCE & PENYUSUTAN BULANAN 2% Rp 1,500,000
TOTAL KEUNTUNGAN BERSIH TIAP BULAN Rp 21,000,000
ESTIMASI B.E.P ATAU R.O.I 27 BULAN