Format Stok Opname

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

Adapun Estimasi Investasi Bisnis Indologie Reborn

N
o Item Jml Harga Total
1 Bayar Listrik 1 Rp2.000.000  
2 Wifi 1 Rp650.000  
3 Bayar Karyawan 4 Rp8.000.000 Rp10.650.000
Bahan Baku
1 Powder Denali Redvelvet 800 g 1 Rp105.000  
2 Powder Denali Matcha 800 g 1 Rp105.000  
3 Powder Denali Choco 800 g 1 Rp105.000  
4 Creamer 500 g @31rb 2 Rp62.000  
5 Syrup Monin Caramel 750 ml 1 Rp135.500  
6 Syrup Monin Vanilla 750 ml 1 Rp135.000  
7 Syrup Monin Pandan 750 ml 1 Rp135.000  
8 Susu UHT 1 Dus Rp175.000  
9 Paketan Tehh 1 Rp250.000  
10 Paketan frozen Food 1 Rp250.000  
11 Gula Aren 1 kg Rp30.000  
12 Galon Cleo @50rb 2 Rp100.000  
13 Powder Tehh Tarik 1 Rp30.000  
14 Syrup Monin Hazelnut 750 ml 1 Rp135.000  
15 Host Blend 70/30 1 kg Rp130.000  
16 HB Single Origin 1 Rp150.000  
17 Syrup Monin Rum 750 ml 1 Rp135.000  
18 Lemon 1 kg Rp30.000  
19 Simple Syrup ( Gula Cair) 5 lt Rp65.000  
20 Sprite @250 ml 1 dus Rp125.000  
21 Air Tonic @10rb 12 Rp120.000  
22 Mie Instan @45rb 4 dus Rp180.000  
23 Susu Kental Manis @10rb 5 Rp50.000  
24 Telur @25rb 2 kg Rp50.000  
25 Minyak @15rb 2 lt Rp30.000  
26 Regal @17rb 2 Rp34.000  
27 Maple 1 Rp54.000  
28 Powder Denali Charcoal 1 Rp155.000  
29 Syrup Marjan Melon 1 Rp30.000  
30 Syrup Marjan Jeruk 1 Rp30.000  
31 Biji Selasih @11rb 5 Rp55.000  
32 Daun Mint @10rb 5 Rp50.000  
32 Pepsi Blue 1 dus Rp170.000 Rp3.395.500
         
Alat - Alat  
1 Plastic Cup + Sablon 1000 pcs Rp550.000  
2 Plastic Sealer Bening 1 Rp80.000  
3 Jiger 1 Rp30.000  
4 Sedotan 50 Pax Rp50.000  
5 Paper Filter 100 biji 1 Pax Rp75.000  
6 Paper Bag/Plastic 1 Pax Rp250.000  
7 Perasan Lemon 1 Rp15.000 Rp1.050.000
         
TOTAL Rp15.095.500  

You might also like