Pembelian Bahan Baku Khusus Susu Kental Manis

Selai Strawberry
Lemon Essens
Coffee Beer
Bahan Baku Umum Gula Pasir
Fresh Milk Plan
Susu Strawberry
Yakult
Tonic
Paper Filter
Bahan Plastik Take Away
Bahan Baku Umumnya
Syarat-Syarat Franchisee Lokasi Usaha (min. 6x8)
Dana Pembangunan
Kegiatan Franchisee
Lisensi 5 tahun
Biaya Royalti 5% (Revenue Sales)
Operasional oleh Mitra
Reguler Sudah Benar (Pengelolaan Lokasi Tempat & Konstruksi oleh Mitra
dikelola langsung oleh mitra
/Franchisee) Pelatihan & Recipe Card dari PT. KMS
Karyawan & Gaji (dari Mitra)
Seluruh Peralatan Produk dan Mesin Kasir
Free Bahan Baku sebesar
 Lisensi 5 tahun
Operasional PT. KMS
Tambahan Autopilot Lokasi Tempat & Konstruksi oleh PT. KMS
(Pengelolaan under management
dengan sistem bagi hasil 70% Design interior outlet dari PT. KMS
franchisee dan 30% franchisor) Pelatihan & Recipe Card dari PT. KMS
Seluruh Peralatan Produk dan Mesin Kasir
Free Bahan Baku sebesar
 Yang Perlu diganti Barang Baru
PAKET SILVER Mesin Ferrati Ferro Mesin Ferrati Ferro 3200B
- Blender
Scale Digital Scale Digital 2 pcs
Countainer box 25L Countainer box 30L
- Wisk Medium
- Wisk Large
- Gayung Stanlees Besar
- Tampig Mat
Jigger 30ml/60ml Jigger 30ml/60ml 2 pcs
Longbar Spoons Longbar Spoons 2 pcs
- Ice Spoons
- Ice Breaker
 PAKET BRONZE

No Type Quantity Harga satuan

1 Mesin Ferrati Ferro 3200B 1 Rp 12,387,000

2 Grinder espresso 1 Rp 6,233,000
3 Grinder Manual Brew 1 Rp 2,897,000
4 Cash Drawer 1 Rp 600,000
5 Printer 1 Rp 432,000
6 Blender 1 Rp 5,000,000
7 Scale Digital 2 Rp 989,999
8 Shaker Fullset 1 Rp 1,221,000
9 V60 Dripper 2 Rp 87,000
10 Vietnam Dripper 1 Rp 96,000
11 Milk jug 360 ml 1 Rp 68,000
12 Milk jug 600 ml 1 Rp 120,000
13 Tatakan gelas 2 Rp 68,150
14 Server 360 ml 2 Rp 65,000
15 Knockbox 1 Rp 103,700
16 Stainer Tea 2 Rp 29,500
17 Espresso glass 6 Rp 6,125
18 Gelas takar 1L 1 Rp 30,200
19 Gelas takar 3L 2 Rp 61,000
20 Gelas takar 5L 1 Rp 77,000
21 Condiment station 1 Rp 286,000
22 Sealer cup machine 1 Rp 897,000
23 Cooler box 75L 1 Rp 980,900
24 Countainer box 30L 1 Rp 231,000
25 wisk medium 1 Rp 87,500
26 Wisk Large 1 Rp 117,500
27 Seragam kenduri coffee 3 Rp 446,000
28 POS ( exclude tablet) 1 Rp 2,500,000
29 Spoon Ice 1 Rp 97,500
30 Ice Breaker 1 Rp 45,500
31 Gayung besar 1 Rp 120,000
32 tusukan bill 1 Rp 45,300
33 Bill Holder 1 Rp 130,000
Grand total
 PAKET SILVER

Total Harga No Type Quantity

Rp 12,387,000 1 Simoneli Oscar 1

Rp 6,233,000 2 Grinder espresso 1
Rp 2,897,000 3 Grinder Manual Brew 1
Rp 600,000 4 Cash Drawer 1
Rp 432,000 5 Printer 1
Rp 5,000,000 6 Blender 1
Rp 1,979,998 7 Scale Digital 2
Rp 1,221,000 8 Shaker Fullset 1
Rp 174,000 9 V60 Dripper 2
Rp 96,000 10 Vietnam Dripper 1
Rp 68,000 11 Milk jug 360 ml 1
Rp 120,000 12 Milk jug 600 ml 1
Rp 136,300 13 Tatakan gelas 2
Rp 130,000 14 Server 360 ml 2
Rp 103,700 15 Knockbox 1
Rp 59,000 16 Stainer Tea 2
Rp 36,750 17 Espresso glass 12
Rp 30,200 18 Gelas takar 1L 1
Rp 122,000 19 Gelas takar 3L 2
Rp 77,000 20 Gelas takar 5L 1
Rp 286,000 21 Condiment station 1
Rp 897,000 22 Sealer cup machine 1
Rp 980,900 23 Cooler box 75L 1
Rp 231,000 24 Countainer box 30L 1
Rp 87,500 25 wisk medium 1
Rp 117,500 26 Wisk Large 1
Rp 1,338,000 27 Seragam kenduri coffee 3
Rp 2,500,000 28 POS ( exclude tablet) 1
Rp 97,500 29 Spoon Ice 1
Rp 45,500 30 Ice Breaker 1
Rp 120,000 31 Gayung besar 1
Rp 45,300 32 tusukan bill 1
Rp 130,000 33 Bill Holder 1
Rp 38,779,148 Grand total
ET SILVER PAKET GOLD

Harga satuan Total Harga No

Rp35,000,000.00 Rp 35,000,000 1
Rp 6,233,000 Rp 6,233,000 2
Rp 2,897,000 Rp 2,897,000 3
Rp 600,000 Rp 600,000 4
Rp 432,000 Rp 432,000 5
Rp 5,000,000 Rp 5,000,000 6
Rp 989,999 Rp 1,979,998 7
Rp 1,221,000 Rp 1,221,000 8
Rp 87,000 Rp 174,000 9
Rp 96,000 Rp 96,000 10
Rp 68,000 Rp 68,000 11
Rp 120,000 Rp 120,000 12
Rp 68,150 Rp 136,300 13
Rp 65,000 Rp 130,000 14
Rp 103,700 Rp 103,700 15
Rp 29,500 Rp 59,000 16
Rp 6,125 Rp 73,500 17
Rp 30,200 Rp 30,200 18
Rp 61,000 Rp 122,000 19
Rp 77,000 Rp 77,000 20
Rp 286,000 Rp 286,000 21
Rp 897,000 Rp 897,000 22
Rp 980,900 Rp 980,900 23
Rp 231,000 Rp 231,000 24
Rp 87,500 Rp 87,500 25
Rp 117,500 Rp 117,500 26
Rp 446,000 Rp 1,338,000 27
Rp 2,500,000 Rp 2,500,000 28
Rp 97,500 Rp 97,500 29
Rp 45,500 Rp 45,500 30
Rp 120,000 Rp 120,000 31
Rp 45,300 Rp 45,300 32
Rp 130,000 Rp 130,000 33
Rp 61,428,898 Grand total
 PAKET GOLD

Type Quantity Harga satuan Total Harga

Lamarzocco Linea Mini 1 Rp75,000,000.00 Rp 75,000,000

Grinder espresso 1 Rp 6,233,000 Rp 6,233,000
Grinder Manual Brew 1 Rp 2,897,000 Rp 2,897,000
Cash Drawer 1 Rp 600,000 Rp 600,000
Printer 1 Rp 432,000 Rp 432,000
Blender 1 Rp 5,000,000 Rp 5,000,000
Scale Digital 2 Rp 989,999 Rp 1,979,998
Shaker Fullset 1 Rp 1,221,000 Rp 1,221,000
V60 Dripper 2 Rp 87,000 Rp 174,000
Vietnam Dripper 1 Rp 96,000 Rp 96,000
Milk jug 360 ml 1 Rp 68,000 Rp 68,000
Milk jug 600 ml 1 Rp 120,000 Rp 120,000
Tatakan gelas 2 Rp 68,150 Rp 136,300
Server 360 ml 2 Rp 65,000 Rp 130,000
Knockbox 1 Rp 103,700 Rp 103,700
Stainer Tea 2 Rp 29,500 Rp 59,000
Espresso glass 12 Rp 6,125 Rp 73,500
Gelas takar 1L 1 Rp 30,200 Rp 30,200
Gelas takar 3L 2 Rp 61,000 Rp 122,000
Gelas takar 5L 1 Rp 77,000 Rp 77,000
Condiment station 1 Rp 286,000 Rp 286,000
Sealer cup machine 1 Rp 897,000 Rp 897,000
Cooler box 75L 1 Rp 980,900 Rp 980,900
Countainer box 30L 1 Rp 231,000 Rp 231,000
wisk medium 1 Rp 87,500 Rp 87,500
Wisk Large 1 Rp 117,500 Rp 117,500
Seragam kenduri coffee 3 Rp 446,000 Rp 1,338,000
POS ( exclude tablet) 1 Rp 2,500,000 Rp 2,500,000
Spoon Ice 1 Rp 97,500 Rp 97,500
Ice Breaker 1 Rp 45,500 Rp 45,500
Gayung besar 1 Rp 120,000 Rp 120,000
tusukan bill 1 Rp 45,300 Rp 45,300
Bill Holder 1 Rp 130,000 Rp 130,000
Grand total Rp 101,428,898
 PAKET PLATINUM

No Type Quantity Harga satuan

1 Lamarzocco Linea Pb 1 Rp165,000,000.00

2 Grinder espresso 1 Rp 20,000,000
3 Grinder Manual Brew 1 Rp 2,897,000
4 Cash Drawer 1 Rp 600,000
5 Printer 1 Rp 432,000
6 Blender 1 Rp 5,000,000
7 Scale Digital 2 Rp 989,999
8 Shaker Fullset 1 Rp 1,221,000
9 V60 Dripper 2 Rp 87,000
10 Vietnam Dripper 1 Rp 96,000
11 Milk jug 360 ml 1 Rp 68,000
12 Milk jug 600 ml 1 Rp 120,000
13 Tatakan gelas 2 Rp 68,150
14 Server 360 ml 2 Rp 65,000
15 Knockbox 1 Rp 103,700
16 Stainer Tea 2 Rp 29,500
17 Espresso glass 12 Rp 6,125
18 Gelas takar 1L 1 Rp 30,200
19 Gelas takar 3L 2 Rp 61,000
20 Gelas takar 5L 1 Rp 77,000
21 Condiment station 1 Rp 286,000
22 Sealer cup machine 1 Rp 897,000
23 Cooler box 75L 1 Rp 980,900
24 Countainer box 30L 1 Rp 231,000
25 wisk medium 1 Rp 87,500
26 Wisk Large 1 Rp 117,500
27 Seragam kenduri coffee 3 Rp 446,000
28 POS ( exclude tablet) 1 Rp 2,500,000
29 Spoon Ice 1 Rp 97,500
30 Ice Breaker 1 Rp 45,500
31 Gayung besar 1 Rp 120,000
32 tusukan bill 1 Rp 45,300
33 Bill Holder 1 Rp 130,000
Grand total
 Total Harga

Rp 165,000,000
Rp 20,000,000
Rp 2,897,000
Rp 600,000
Rp 432,000
Rp 5,000,000
Rp 1,979,998
Rp 1,221,000
Rp 174,000
Rp 96,000
Rp 68,000
Rp 120,000
Rp 136,300
Rp 130,000
Rp 103,700
Rp 59,000
Rp 73,500
Rp 30,200
Rp 122,000
Rp 77,000
Rp 286,000
Rp 897,000
Rp 980,900
Rp 231,000
Rp 87,500
Rp 117,500
Rp 1,338,000
Rp 2,500,000
Rp 97,500
Rp 45,500
Rp 120,000
Rp 45,300
Rp 130,000
Rp 205,195,898
perincian frachaise

paket bronze : Rp 90,000,000

biaya equipment Rp 38,779,148
biaya desain 3d Rp 7,000,000
biaya digital marketing Rp 2,000,000
biaya gaji pelaksana Rp 2,500,000
biaya free bahan baku Rp 3,000,000
total Rp 53,279,148
Margin Rp 36,720,852

paket silver : Rp 110,000,000

biaya equipment Rp 61,428,898
biaya desain 3d Rp 8,500,000
biaya digital marketing Rp 2,000,000
biaya gaji pelaksana Rp 2,500,000
biaya free bahan baku Rp 3,000,000
total Rp 77,428,898
Margin Rp 32,571,102

paket gold : Rp 150,000,000

biaya equipment Rp 101,428,898
biaya desain 3d Rp 10,000,000
biaya digital marketing Rp 2,000,000
biaya gaji pelaksana Rp 2,500,000
biaya free bahan baku Rp 3,000,000
total Rp 118,928,898
Margin Rp 31,071,102

paket platinum : Rp 260,000,000

biaya equipment Rp 205,195,898
biaya desain 3d Rp 15,000,000
biaya digital marketng Rp 2,000,000
biaya gaji pelaksana Rp 2,500,000
biaya free bahan baku Rp 3,000,000
total Rp 227,695,898
Margin Rp 32,304,102