ANGGARAN BIAYA INVESTASI RESTO dBestO

JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17

CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai
1 Casheer Register axioo windroid 9 G 1 Set 1 UNIT Rp 6,500,000 Rp 6,500,000
2 Modal awal Ayam dan bahan Baku 1 PACKET Rp 17,000,000 Rp 17,000,000
3 Modal Awal Kasir 1 LUMPSUM Rp 1,000,000 Rp 1,000,000
4 Biaya Ceremony 1 LUMPSUM Rp 1,200,000 Rp 1,200,000
5 Sewa tempat 2 Tahun 1 LUMPSUM Rp 60,000,000 Rp 60,000,000
6 Join Fee/ per-4 tahun 1 LUMPSUM Rp 75,000,000 Rp 75,000,000
7 Balon DbestO 600 PCS Rp 2,600 Rp 1,560,000
8 Brosur 5000 PCS Rp 360 Rp 1,800,000
9 Daftar Menu meja 10 PCS Rp 13,200 Rp 132,000
10 Seragam *) 7 SET Rp 300,000 Rp 2,100,000
Perlengkapan Lain lain Rp 166,292,000

611174723.xlsx Page 1 of 9
 ANGGARAN BIAYA INVESTASI RESTO dBestO
JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17
CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai
PERLENGKAPAN I
1 Fryer 70 x 50 SET Rp 7,500,000 Rp -
2 Meja Tiris 60 x 80 x 90 UNIT Rp 2,875,000 Rp -
3 Meja Burger 50 x 80 dan 40 x 80 UNIT Rp 2,875,000 Rp -
4 Meja Adukan 45 x 90 UNIT Rp 2,875,000 Rp -
5 Meja Cuci piring 45 x 48 UNIT Rp 2,875,000 Rp -
6 Meja kompor 2 tungku 60 x 80 x 90 UNIT Rp 2,875,000 Rp -
7 Meja Zink UNIT Rp 2,875,000 Rp -
8 Meja Rice Cooker UNIT Rp 2,875,000 Rp -
9 Meja milo: 60 x 80 ( Mesin: T: 67 x L: 32 x 65) UNIT Rp 2,875,000 Rp -
10 Etalase 140 mm x 105 mm UNIT Rp 3,500,000 Rp -
11 Meja Booth Etalase kasir UNIT Rp 13,550,000 Rp -
12 Kursi Sofa ( 6 seat ) UNIT Rp 2,750,000 Rp -
13 Kursi Café Resto UNIT Rp 550,000 Rp -
14 Daun Meja makan*) T : 75 x 60 x 60 dbesto Motif UNIT Rp 1,750,000 Rp -
15 Rak Barang UNIT Rp 3,640,000 Rp -
15 Kipas Angin UNIT Rp 550,000 Rp -
16 Cerobong exhaust fan, M x 40 x 40 Plat Aluminium METER Rp 600,000 Rp -
17 Renovasi Interior / Sipil 8pj LUMPSUM Rp 277,482,576 Rp 277,482,576
Sub Total Rp 277,482,576
18 Neon Box Hitam 152 x 100 x 300 + Tiang Bulat 4" SET Rp 7,500,000 Rp -
19 Lisplank neon box, 1.22 x 10,27 bentuk UNIT Rp 3,000,000 Rp -
20 Lisplank Logo dBestO neon box, 1.22 x 10,27" UNIT Rp 3,500,000 Rp -
21 Neon Box Daftar Harga 60 x 244 SET Rp 2,500,000 Rp -
22 Neon Box Promosi 50 x 144,/ 50 x 200 SET Rp 2,500,000 Rp -
23 Neon Box Name Tag dBestO Express 14 tag SET Rp 18,000,000 Rp -
Sub Total Rp -

Total Perlengkapan 1 Rp 277,482,576

PERLENGKAPAN II
24 Casheer Register axioo windroid 9 G 1 Set 1 UNIT Rp 6,500,000 Rp 6,500,000
25 Dispenser + galon, miyako WD-190 H, Hot-Normal SET Rp 225,000 Rp -
26 Freezer 300 Lt/RSA CHEST 330 UNIT Rp 4,488,000 Rp -
27 Kipas Angin Wall, EU-409/PANASONIC UNIT Rp 450,000 Rp -
28 Kipas AUTOfan, EQ-405/PANASONIC, 40 CM UNIT Rp 540,000 Rp -
29 Magic Jar Yongma Besar/ 20 LTR, jumbo UNIT Rp 1,800,000 Rp -
30 Oven Microwave Panasonic/ inverter ,1000W/32L-13Kg/MTTE UNIT Rp 2,160,000 Rp -
31 Setrika Philips PCS Rp 290,000 Rp -
32 Show Case Chiller/ SCN 231, T:177 x L:55 x 60 UNIT Rp 3,960,000 Rp -
Total Perlengkapan Electrik Rp 6,500,000
36 Alas Pajang Kentang PCS Rp 20,000 Rp -
37 Alat Pel NAGATA PCS Rp 70,000 Rp -
38 APAR, 4.5 Kg/ 3.5 Kg Indoka KWJ ABC powder TBG Rp 425,000 Rp -
39 Bak Adukan Bulat, LIONSTAR UNIT Rp 42,000 Rp -
40 Bak Adukan PERSEGI, LIONSTAR SET Rp 43,000 Rp -
41 Bakaran Burger (grill)/OX 134, MAXXIM/COSMOS SET Rp 166,000 Rp -
42 Bangku BAKSO PLASTIK LIONSTAR PCS Rp 37,000 Rp -
43 Bantal, serat silicon nylon PCS Rp 30,000 Rp -
44 Guling, serat silicons nylon PCS Rp 35,000 Rp -
45 Tempat Saos 2 Tube Stanlees UNIT Rp 1,600,000 Rp -
46 Box Tempat Tepung, 130 LTR/ SHINPO, L: 55 x 72.5 x T; 44 PCS Rp 155,000 Rp -

611174723.xlsx Page 2 of 9
 ANGGARAN BIAYA INVESTASI RESTO dBestO
JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17
CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai
47 Cairan Pembersih Kaca 'CLING' PCS Rp 15,000 Rp -
48 Celemek ( Hitam 2 + Putih 2 ) PCS Rp 45,000 Rp -
49 Cup Sealer Gelas Minuman UNIT Rp - Rp -
50 Centong Kayu PCS Rp 8,000 Rp -
51 Cetakan Nasi, BULAT/ OWL PCS Rp 8,000 Rp -
52 Cooler Box 70 Lt. Delta, L: 46 x 60 x T: 44 UNIT Rp 800,000 Rp -
53 Cooler Box 35 Lt. LION STAR UNIT Rp 550,000 Rp -
54 Dispenser Hand Soap PCS Rp 55,000 Rp -
55 Ember Besar 50 lt KOMET PCS Rp 65,000 Rp -
56 Ember Sedang 30 Lt KOMET PCS Rp 45,000 Rp -
57 Garpu plastik PACK Rp 12,000 Rp -
58 Gayung LION STAR PCS Rp 10,000 Rp -
59 Gelas plastik ukuran 12 oz ( 25 pcs ) PACK Rp 14,000 Rp -
60 Gelas, MELAMINE/ GOLDEN 1 Lusin =12 PCs PCS Rp 8,000 Rp -
61 Hand Soap Botolan PCS Rp 22,200 Rp -
62 Hanger PLASTIK Bagus LUSIN Rp 30,000 Rp -
63 Jam Dinding PCS Rp 27,000 Rp -
64 Jepitan Ayam ( 2 Panjang ) KOMODO PCS Rp 25,000 Rp -
65 Jepitan Ayam ( 3 Pendek ) KOMODO PCS Rp 20,000 Rp -
66 Kaleng Minyak PCS Rp 25,000 Rp -
67 Kape PCS Rp 10,000 Rp -
68 Kasur Gulung SELLA 160 PCS Rp 255,000 Rp -
69 Keranjang sampah Plastik COMETSTAR PCS Rp 180,000 Rp -
70 Keranjang segi, COMETSTAR PCS Rp 12,000 Rp -
71 Keset Handuk PCS Rp 12,000 Rp -
72 Keset Kain PCS Rp 30,000 Rp -
73 Keset Karet WELCOME PCS Rp 12,500 Rp -
74 Kompor 2 tungku (incl. selang regulator)/Rinnai RI712 BGX lpg SET Rp 35,000 Rp -
75 Kuas burger PCS Rp 575,000 Rp -
76 Mesin MILO / MILO JAR 20 Lt UNIT Rp 5,000 Rp -
77 Nampan Saji, COKLAT OWL PCS Rp - Rp -
78 Nampan TIRIS STAINLESS UNIT Rp 18,000 Rp -
79 Panci tangkai, 20 CM, HALCO PCS Rp 25,000 Rp -
80 Panci, SEDANG 30 CM HALCO PCS Rp 45,000 Rp -
81 Parutan Keju PCS Rp 80,000 Rp -
82 Pengki LION STAR PCS Rp 30,000 Rp -
83 Piring Spagheti @12 PCS GOLDEN LUSIN Rp 144,000 Rp -
84 Piring, MELAMINE/ GOLDEN @12 pcs LUSIN Rp 144,000 Rp -
85 Pisau Dapur SOLINGEN 8 PCS Rp 17,000 Rp -
86 Plastik Mika PACK Rp 25,000 Rp -
87 Plastik Tahan Panas BELL PACK Rp 12,000 Rp -
88 Rak Piring BESI 2 SS UNIT Rp 75,000 Rp -
89 Refill Cairan Pel 1 Liter PUNCH Rp 22,200 Rp -
90 Rinnai Gas Cooker (incl. selang regulator)/RR 50 A UNIT Rp 2,500,000 Rp -
91 Sabun Cuci piring (Mama Lemon) 400ml PCS Rp 20,000 Rp -
92 Sponch / Sabut Cuci Piring POLITEX PCS Rp 6,000 Rp -
93 Sapu Karet Lantai NAGATA PCS Rp 45,000 Rp -
94 Sapu Lantai NAGATA PCS Rp 45,000 Rp -
95 Sapu Lidi PCS Rp 15,000 Rp -
96 Saringan Minyak, 24 CM PCS Rp 30,000 Rp -
97 Saringan Spagety / Mie PCS Rp 36,000 Rp -

611174723.xlsx Page 3 of 9
 ANGGARAN BIAYA INVESTASI RESTO dBestO
JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17
CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai
98 Saringan Tepung , PLASTIK PCS Rp 7,000 Rp -
99 Sarung Tangan Plastik pack Rp 11,000 Rp -
100 Sendok dan Garpu STAINLESS, @12 PCS LUSIN Rp 25,000 Rp -
101 Serbet gantung lembar Rp 25,000 Rp -
102 Serbet TANGAN, 12 PCS lusin Rp 66,000 Rp -
103 Sikat Kain Baju ( ETERNA ) PCS Rp 5,500 Rp -
104 Sikat LANTAI /Kamar Mandi NAGATA PCS Rp 35,000 Rp -
105 Staples MAX + Refill Isi ( 1 PACK ) MAX SET Rp 85,000 Rp -
106 Sutil kayu panjang PCS Rp 13,000 Rp -
107 Sutil STAINLESS PCS Rp 19,000 Rp -
108 Tabung Gas besar ELPIJI 12 KG UNIT Rp 450,000 Rp -
109 Talenan BESAR PLASTIK PCS Rp 30,000 Rp -
110 Tape dispenser + isi tape SET Rp 30,000 Rp -
111 Teko Plastik, 4 LTR/ LION STAR UNIT Rp 30,000 Rp -
112 Teko takar 2 Liter GREENLEAF UNIT Rp 30,000 Rp -
113 TEKO SADAS ( MUG Stenless 1 lter ) PCS Rp 60,000 Rp -
114 Tempat Sampah Besar 40 Lt COMETSTAR PCS Rp 50,000 Rp -
115 Tempat Sampah Sedang 20 Lt COMETSTAR PCS Rp 60,000 Rp -
116 Tempat Sayur, GREANLEAF PCS Rp 35,000 Rp -
117 Termos Es 30 LTR, MASPION UNIT Rp 220,000 Rp -
118 Termos Nasi 26 LTR MASPION,Bucket BI-014 UNIT Rp 200,000 Rp -
119 Tikar Plastik Gulung ERESAS PCS Rp 80,000 Rp -
120 Timer Unit Rp 100,000 Rp -
121 Tusuk gigi PCS Rp 60,000 Rp -
122 Wajan Kentang/ COSMOS 40 cm CW 40 H PCS Rp 350,000 Rp -
PERLENGKAPAN LAIN-LAIN Rp -
123 Modal awal Ayam dan bahan Baku 1 PACKET Rp 17,000,000 Rp 17,000,000
124 Modal Awal Kasir 1 LUMPSUM Rp 1,000,000 Rp 1,000,000
125 Biaya Ceremony 1 LUMPSUM Rp 1,200,000 Rp 1,200,000
126 Sewa tempat 2 Tahun 1 LUMPSUM Rp 60,000,000 Rp 60,000,000
127 Pajak Reklame Dispenda /Paket Mudik 1 Tahun Rp 3,000,000 Rp 3,000,000
128 Standing Roll Up Banner 80 cm x 200 cm 1 SET Rp 1,100,000 Rp 1,100,000
129 Join Fee/ per-4 tahun 1 LUMPSUM Rp 75,000,000 Rp 75,000,000
130 Balon DbestO 600 PCS Rp 2,600 Rp 1,560,000
131 Brosur 5000 PCS Rp 360 Rp 1,800,000
132 Daftar Menu meja 10 PCS Rp 13,200 Rp 132,000
131 Pengiriman Peralatan 1 LUMPSUM Rp 4,000,000 Rp 4,000,000
132 Biaya Notaris PKS 1 LUMPSUM Rp 2,500,000 Rp 2,500,000
133 Seragam *) 7 SET Rp 300,000 Rp 2,100,000
Perlengkapan Lain lain Rp 170,392,000
Perlengkapan 1 Rp 277,482,576
Perlengkapan Electric Rp 6,500,000
Perlengkapan Perabot Rp -
Sub Total Rp 283,982,576
Grand Total 454,374,576
Disusun, Diperiksa, Mengetahui Menyetujui

Tri Winarsih M.Sofiyan Imam Suprianto Renggo Pramuza G.S Drh.Evalinda ...............................
Marketing Dept Sales Dept. Acct & Fin Dept Direktur Direktur Utama Investor Mitra dBesto

611174723.xlsx Page 4 of 9
 ANGGARAN BIAYA INVESTASI RESTO dBestO
JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17
CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai

Tri Winarsih M.Sofiyan Imam Suprianto Renggo Pramuza G.S Drh.Evalinda ...............................
Marketing Dept Sales Dept. Acct & Fin Dept Direktur Direktur Utama Investor Mitra dBesto

611174723.xlsx Page 5 of 9
 ANGGARAN BIAYA INVESTASI RESTO dBestO
JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17
CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai
PERLENGKAPAN I
1 Fryer 70 x 50 SET Rp 7,500,000 Rp -
2 Meja Tiris 60 x 80 x 90 UNIT Rp 2,875,000 Rp -
3 Meja Burger 50 x 80 dan 40 x 80 UNIT Rp 2,875,000 Rp -
4 Meja Adukan 45 x 90 UNIT Rp 2,875,000 Rp -
5 Meja Cuci piring 45 x 48 UNIT Rp 2,875,000 Rp -
6 Meja kompor 2 tungku 60 x 80 x 90 UNIT Rp 2,875,000 Rp -
7 Meja Zink UNIT Rp 2,875,000 Rp -
8 Meja Rice Cooker UNIT Rp 2,875,000 Rp -
9 Meja milo: 60 x 80 ( Mesin: T: 67 x L: 32 x 65) UNIT Rp 2,875,000 Rp -
10 Etalase 140 mm x 105 mm UNIT Rp 3,500,000 Rp -
11 Meja Booth Etalase kasir UNIT Rp 13,550,000 Rp -
12 Kursi Sofa ( 6 seat ) UNIT Rp 2,750,000 Rp -
13 Kursi Café Resto UNIT Rp 550,000 Rp -
14 Daun Meja makan*) T : 75 x 60 x 60 dbesto Motif UNIT Rp 1,750,000 Rp -
15 Rak Barang UNIT Rp 3,640,000 Rp -
15 Kipas Angin UNIT Rp 550,000 Rp -
16 Cerobong exhaust fan, M x 40 x 40 Plat Aluminium METER Rp 600,000 Rp -
17 Renovasi Interior / Sipil 8pj LUMPSUM Rp 277,482,576 Rp 277,482,576
Sub Total Rp 277,482,576
18 Neon Box Hitam 152 x 100 x 300 + Tiang Bulat 4" SET Rp 7,500,000 Rp -
19 Lisplank neon box, 1.22 x 10,27 bentuk UNIT Rp 3,000,000 Rp -
20 Lisplank Logo dBestO neon box, 1.22 x 10,27" UNIT Rp 3,500,000 Rp -
21 Neon Box Daftar Harga 60 x 244 SET Rp 2,500,000 Rp -
22 Neon Box Promosi 50 x 144,/ 50 x 200 SET Rp 2,500,000 Rp -
23 Neon Box Name Tag dBestO Express 14 tag SET Rp 18,000,000 Rp -
Sub Total Rp -

Total Perlengkapan 1 Rp 277,482,576

PERLENGKAPAN II
24 Casheer Register axioo windroid 9 G 1 Set 1 UNIT Rp 6,500,000 Rp 6,500,000
25 Dispenser + galon, miyako WD-190 H, Hot-Normal SET Rp 225,000 Rp -
26 Freezer 300 Lt/RSA CHEST 330 UNIT Rp 4,488,000 Rp -
27 Kipas Angin Wall, EU-409/PANASONIC UNIT Rp 450,000 Rp -
28 Kipas AUTOfan, EQ-405/PANASONIC, 40 CM UNIT Rp 540,000 Rp -
29 Magic Jar Yongma Besar/ 20 LTR, jumbo UNIT Rp 1,800,000 Rp -
30 Oven Microwave Panasonic/ inverter ,1000W/32L-13Kg/MTTE UNIT Rp 2,160,000 Rp -
31 Setrika Philips PCS Rp 290,000 Rp -
32 Show Case Chiller/ SCN 231, T:177 x L:55 x 60 UNIT Rp 3,960,000 Rp -
Total Perlengkapan Electrik Rp 6,500,000
36 Alas Pajang Kentang PCS Rp 20,000 Rp -
37 Alat Pel NAGATA PCS Rp 70,000 Rp -
38 APAR, 4.5 Kg/ 3.5 Kg Indoka KWJ ABC powder TBG Rp 425,000 Rp -
39 Bak Adukan Bulat, LIONSTAR UNIT Rp 42,000 Rp -
40 Bak Adukan PERSEGI, LIONSTAR SET Rp 43,000 Rp -
41 Bakaran Burger (grill)/OX 134, MAXXIM/COSMOS SET Rp 166,000 Rp -
42 Bangku BAKSO PLASTIK LIONSTAR PCS Rp 37,000 Rp -
43 Bantal, serat silicon nylon PCS Rp 30,000 Rp -
44 Guling, serat silicons nylon PCS Rp 35,000 Rp -
45 Tempat Saos 2 Tube Stanlees UNIT Rp 1,600,000 Rp -
46 Box Tempat Tepung, 130 LTR/ SHINPO, L: 55 x 72.5 x T; 44 PCS Rp 155,000 Rp -

611174723.xlsx Page 6 of 9
 ANGGARAN BIAYA INVESTASI RESTO dBestO
JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17
CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai
47 Cairan Pembersih Kaca 'CLING' PCS Rp 15,000 Rp -
48 Celemek ( Hitam 2 + Putih 2 ) PCS Rp 45,000 Rp -
49 Cup Sealer Gelas Minuman UNIT Rp - Rp -
50 Centong Kayu PCS Rp 8,000 Rp -
51 Cetakan Nasi, BULAT/ OWL PCS Rp 8,000 Rp -
52 Cooler Box 70 Lt. Delta, L: 46 x 60 x T: 44 UNIT Rp 800,000 Rp -
53 Cooler Box 35 Lt. LION STAR UNIT Rp 550,000 Rp -
54 Dispenser Hand Soap PCS Rp 55,000 Rp -
55 Ember Besar 50 lt KOMET PCS Rp 65,000 Rp -
56 Ember Sedang 30 Lt KOMET PCS Rp 45,000 Rp -
57 Garpu plastik PACK Rp 12,000 Rp -
58 Gayung LION STAR PCS Rp 10,000 Rp -
59 Gelas plastik ukuran 12 oz ( 25 pcs ) PACK Rp 14,000 Rp -
60 Gelas, MELAMINE/ GOLDEN 1 Lusin =12 PCs PCS Rp 8,000 Rp -
61 Hand Soap Botolan PCS Rp 22,200 Rp -
62 Hanger PLASTIK Bagus LUSIN Rp 30,000 Rp -
63 Jam Dinding PCS Rp 27,000 Rp -
64 Jepitan Ayam ( 2 Panjang ) KOMODO PCS Rp 25,000 Rp -
65 Jepitan Ayam ( 3 Pendek ) KOMODO PCS Rp 20,000 Rp -
66 Kaleng Minyak PCS Rp 25,000 Rp -
67 Kape PCS Rp 10,000 Rp -
68 Kasur Gulung SELLA 160 PCS Rp 255,000 Rp -
69 Keranjang sampah Plastik COMETSTAR PCS Rp 180,000 Rp -
70 Keranjang segi, COMETSTAR PCS Rp 12,000 Rp -
71 Keset Handuk PCS Rp 12,000 Rp -
72 Keset Kain PCS Rp 30,000 Rp -
73 Keset Karet WELCOME PCS Rp 12,500 Rp -
74 Kompor 2 tungku (incl. selang regulator)/Rinnai RI712 BGX lpg SET Rp 35,000 Rp -
75 Kuas burger PCS Rp 575,000 Rp -
76 Mesin MILO / MILO JAR 20 Lt UNIT Rp 5,000 Rp -
77 Nampan Saji, COKLAT OWL PCS Rp - Rp -
78 Nampan TIRIS STAINLESS UNIT Rp 18,000 Rp -
79 Panci tangkai, 20 CM, HALCO PCS Rp 25,000 Rp -
80 Panci, SEDANG 30 CM HALCO PCS Rp 45,000 Rp -
81 Parutan Keju PCS Rp 80,000 Rp -
82 Pengki LION STAR PCS Rp 30,000 Rp -
83 Piring Spagheti @12 PCS GOLDEN LUSIN Rp 144,000 Rp -
84 Piring, MELAMINE/ GOLDEN @12 pcs LUSIN Rp 144,000 Rp -
85 Pisau Dapur SOLINGEN 8 PCS Rp 17,000 Rp -
86 Plastik Mika PACK Rp 25,000 Rp -
87 Plastik Tahan Panas BELL PACK Rp 12,000 Rp -
88 Rak Piring BESI 2 SS UNIT Rp 75,000 Rp -
89 Refill Cairan Pel 1 Liter PUNCH Rp 22,200 Rp -
90 Rinnai Gas Cooker (incl. selang regulator)/RR 50 A UNIT Rp 2,500,000 Rp -
91 Sabun Cuci piring (Mama Lemon) 400ml PCS Rp 20,000 Rp -
92 Sponch / Sabut Cuci Piring POLITEX PCS Rp 6,000 Rp -
93 Sapu Karet Lantai NAGATA PCS Rp 45,000 Rp -
94 Sapu Lantai NAGATA PCS Rp 45,000 Rp -
95 Sapu Lidi PCS Rp 15,000 Rp -
96 Saringan Minyak, 24 CM PCS Rp 30,000 Rp -
97 Saringan Spagety / Mie PCS Rp 36,000 Rp -

611174723.xlsx Page 7 of 9
 ANGGARAN BIAYA INVESTASI RESTO dBestO
JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17
CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai
98 Saringan Tepung , PLASTIK PCS Rp 7,000 Rp -
99 Sarung Tangan Plastik pack Rp 11,000 Rp -
100 Sendok dan Garpu STAINLESS, @12 PCS LUSIN Rp 25,000 Rp -
101 Serbet gantung lembar Rp 25,000 Rp -
102 Serbet TANGAN, 12 PCS lusin Rp 66,000 Rp -
103 Sikat Kain Baju ( ETERNA ) PCS Rp 5,500 Rp -
104 Sikat LANTAI /Kamar Mandi NAGATA PCS Rp 35,000 Rp -
105 Staples MAX + Refill Isi ( 1 PACK ) MAX SET Rp 85,000 Rp -
106 Sutil kayu panjang PCS Rp 13,000 Rp -
107 Sutil STAINLESS PCS Rp 19,000 Rp -
108 Tabung Gas besar ELPIJI 12 KG UNIT Rp 450,000 Rp -
109 Talenan BESAR PLASTIK PCS Rp 30,000 Rp -
110 Tape dispenser + isi tape SET Rp 30,000 Rp -
111 Teko Plastik, 4 LTR/ LION STAR UNIT Rp 30,000 Rp -
112 Teko takar 2 Liter GREENLEAF UNIT Rp 30,000 Rp -
113 TEKO SADAS ( MUG Stenless 1 lter ) PCS Rp 60,000 Rp -
114 Tempat Sampah Besar 40 Lt COMETSTAR PCS Rp 50,000 Rp -
115 Tempat Sampah Sedang 20 Lt COMETSTAR PCS Rp 60,000 Rp -
116 Tempat Sayur, GREANLEAF PCS Rp 35,000 Rp -
117 Termos Es 30 LTR, MASPION UNIT Rp 220,000 Rp -
118 Termos Nasi 26 LTR MASPION,Bucket BI-014 UNIT Rp 200,000 Rp -
119 Tikar Plastik Gulung ERESAS PCS Rp 80,000 Rp -
120 Timer Unit Rp 100,000 Rp -
121 Tusuk gigi PCS Rp 60,000 Rp -
122 Wajan Kentang/ COSMOS 40 cm CW 40 H PCS Rp 350,000 Rp -
PERLENGKAPAN LAIN-LAIN Rp -
123 Modal awal Ayam dan bahan Baku 1 PACKET Rp 17,000,000 Rp 17,000,000
124 Modal Awal Kasir 1 LUMPSUM Rp 1,000,000 Rp 1,000,000
125 Biaya Ceremony 1 LUMPSUM Rp 7,000,000 Rp 7,000,000
126 Sewa tempat 2 Tahun 1 LUMPSUM Rp 60,000,000 Rp 60,000,000
127 Pajak Reklame Dispenda /Paket Mudik 1 Tahun Rp 3,000,000 Rp 3,000,000
128 Standing Roll Up Banner 80 cm x 200 cm 1 SET Rp 1,100,000 Rp 1,100,000
129 Join Fee/ per-4 tahun 1 LUMPSUM Rp 75,000,000 Rp 75,000,000
130 Balon DbestO 600 PCS Rp 2,600 Rp 1,560,000
131 Brosur 5000 PCS Rp 360 Rp 1,800,000
132 Daftar Menu meja 10 PCS Rp 13,200 Rp 132,000
131 Pengiriman Peralatan 1 LUMPSUM Rp 4,000,000 Rp 4,000,000
132 Biaya Notaris PKS 1 LUMPSUM Rp 2,500,000 Rp 2,500,000
133 Seragam *) 7 SET Rp 300,000 Rp 2,100,000
Perlengkapan Lain lain Rp 176,192,000
Perlengkapan 1 Rp 277,482,576
Perlengkapan Electric Rp 6,500,000
Perlengkapan Perabot Rp -
Sub Total Rp 283,982,576
Grand Total 460,174,576
Disusun, Diperiksa, Mengetahui Menyetujui

Tri Winarsih M.Sofiyan Imam Suprianto Renggo Pramuza G.S Drh.Evalinda ...............................
Marketing Dept Sales Dept. Acct & Fin Dept Direktur Direktur Utama Investor Mitra dBesto

611174723.xlsx Page 8 of 9
 ANGGARAN BIAYA INVESTASI RESTO dBestO
JL.MERDEKA BARAT CILEDUG No.RAB: 0013/RAB-III/MKT/17
CIREBON COMPANY
No Jenis Barang Jumlah Satuan Harga Nilai

Tri Winarsih M.Sofiyan Imam Suprianto Renggo Pramuza G.S Drh.Evalinda ...............................
Marketing Dept Sales Dept. Acct & Fin Dept Direktur Direktur Utama Investor Mitra dBesto

611174723.xlsx Page 9 of 9