CHECK LIST KEBUTUHAN OPENING

Gembung Panglima Awang Long

QUANTITY HARGA
NO MODAL INVESTASI TETAP (FIX) SPESIFIKASI TOTAL
STD RIIL SATUAN
Paket Baking Equipment Rp 42,360,000
1 Gas Heated Baking Oven + Ongkir aluminium 1 12,750,000 12,750,000
2 Stainless Steel Baking Oven Base Shelf aluminium 1 6,500,000 6,500,000
3 Stainless Steel Front Table aluminium 1 5,600,000 5,600,000
4 Stainless Steel Freezer Table aluminium 1 -
5 Stainless Steel Preparation Table aluminium 1 7,000,000 7,000,000
6 Stainless Steel Warmer Jam aluminium 1 -
7 Chest Freezer RSA 450.L 1 5,355,000 5,355,000
8 Showcase Cooler POLYTRON 1 3,035,000 3,035,000
9 Aluminium Base Pan aluminium 15 60,000 225,000
10 Aluminium Bread Pan aluminium 500 -
11 LPG 12kg 3 460,000 1,380,000
12 Regulator Set 2 160,000 320,000
13 Digital Scale 5kg 1 195,000 195,000
Paket IT Infrastructure Rp 9,920,000
1 CCTV 3 camera ANT 1 3,000,000 3,000,000
2 Tab Android Tablet + Dock Samsung 1 5,210,000 5,210,000
3 Cashier Printer Bluetooth 1 810,000 810,000
4 Cash Drawer SecureBox 1 900,000 900,000
5 Accounting & POS Software 1 -
Paket Marketing Tools & Uniform Rp 12,702,000
1 Signage Board + Neon Box + Neon Sign 1 6,300,000 6,300,000
2 LED TV SAMSUNG 32 inc 2 2,450,000 4,900,000
3 Flash disc Sandisc 8GB 2 80,000 160,000
4 Bracket TV steal 2 125,000 250,000
5 Speaker Polytron 1 565,000 565,000
6 Acrylic F4 plastik 1 77,000 77,000
7 Signage Acrylic plastik 3 150,000 450,000
8 Uniform 5 -
Paket Supporting Tools Rp 11,320,650
1 Gasoline Genset HONDA 2200 wat 1 6,000,000
2 Exhaust/Ceiling Fan KDK 75 wat 1 700,000
3 Wall Fan SEKKAI, KDK, 75wat 1 725,000
4 Stationery (set)
Pen stand jaring besi Steal 1 8,950 8,950
Brush marker Permanent Spidol 2 6,300 12,600
Dispancer Tape 1 30,000 30,000
Map 1 15,000 15,000
Solasi 4 4,000 20,000
Gunting 1 18,000 18,000
Lakban hitam 1 15,000 15,000
5 Cleaning Tools (set)
Keset 2 22,000 44,000
Kanebo 1 13,000 13,000
Serbet 12 7,500 90,000
Sapu 1 36,000 36,000
Alat Pel 1 19,000 19,000
Sikat 1 27,500 27,500
Ember 1 75,000 75,000
Pengki 1 17,500 17,500
Tempat sampah depan Shinpo 1 200,000 200,000
Gantungan tempel 2 13,000 26,000
Tempat sampah dalam 1 22,500 22,500
Tempat sampah dalam Kecil 1 14,000 14,000
Sikat kawat 1 3,000 3,000
Spoon cuci piring 1 6,000 6,000
Super pell Superpell 1600ml 2 25,700 51,400
Sabun cuci 1 16,600 16,600
 Pembersih lantai Vixal 800ml 1 17,600 17,600
Sabun cuci piring Sunlight 800ml ref 2 13,900 27,800
Sunlight 750ml 1 24,400 24,400
Pengharum ruangan Stella 1 11,500 11,500
Pembersih kaca Cling 425ml 1 9,200 9,200
6 Preparation & Serving Tools (set)
Toples kotak Lemony 3 18,500 55,500
Toples Bulat Hawai 6 13,000 78,000
Botol Lion 5 11,000 55,000
Pisau Roti yangjiang 30cm 1 40,500 40,500
Pisau Roti Yangjiang 40cm 1 45,000 45,000
Solet 1 20,000 20,000
Sendok Selai 2 20,000 40,000
Sendok Selai 2 29,000 58,000
Sendok Kacang 1 34,000 34,000
Gas Flame Hi-Cook 4 18,500 74,000
Flame Gun Hi-Cook 2 235,000 470,000
Kuas Oles Nilon 2 32,500 65,000
Parutan keju cheddar 2 3,000 6,000
Parutan Keju Mozarella 1 29,500 29,500
Scraper Plastik 2 10,800 21,600
Nampan Plastik 1 16,000 16,000
Lampu sorot LED Putih 50w 2 275,000 550,000
Bola Lampu Philiph LED 19 wat 10 69,300 693,000
Roll Cable 3m 1 26,000 26,000
Roll Cable 5m 1 40,000 40,000
Roll Cable 5m 1 47,500 47,500
Stop kontak T Kuningan 1 32,500 32,500
Stop kontak T Kuningan 2 15,000 30,000
Kabel ties 1 25,000 25,000
7 Plastik kecil 3 28,000 84,000
8 Plastik besar 3 28,000 84,000
 9 Plastik kuning besar 2 32,500 65,000
10 Kertas nasi 2 26,000 52,000
11 Sarung tangan kain 3 28,000 84,000
12 Sarung tangan plastik 5 10,000 50,000
13 Tissue Montis 2 8,000 16,000
14 Tissue basah Mitu 2 11,000 22,000
15 Susu kental manis Carnetion 4 13,000 15,000
Paket Accommodation Supporting Tools Carnetion Rp 2,031,000
1 Lemari kayu, 2 pintu 1 400,000
2 Panci aluminium 1 45,000
3 Ember plastik 1 75,000 75,000
Gayung plastik 1 15,000 15,000
4 Sendok Stainlise 1 17,500 17,500
5 Piring milamin 6 -
6 Gelas milamin 4 3,000 12,000
7 Rak sepatu plastik 1 49,000 49,000
8 Rak piring plastik 1 29,000 29,000
9 Despencer Miyako 1 175,000 175,000
10 Wall Fan Cosmos 1 200,000 200,000
11 Karpet Kamar 1 280,000 280,000
12 Gas Stove Rinnai 1 160,000 160,000
13 Clock 1 62,500 62,500
14 APAR chemical powder 3kg 1 450,000 450,000
15 Ranjang 1 -
16 Kasur busa 2 -
17 Bantal 2 75,000 150,000
18 Sprey 2 49,000 98,000
19 Barang campur ( pecah belah ) 1 88,000 88,000
20 Spanduk opening 6x1.50 1 125,000 125,000

TOTAL Rp 78,333,650
NO Modal Investasi Estimasi QTY HARGA SATUAN TOTAL

1 Sewa Kios/Lahan 1 70,000,000

2 Renov Eksterior & Interior + Instalasi 1 23,735,000
Total Rp 93,735,000

Note tambahan * pemasangan handle 600,000 TOTAL MODAL DI AWAL Rp 172,068,650

`
 CHECK LIST KEBUTUHAN OPENING
Gembung Panglima Slamet Riyadi

QUANTITY
NO Modal Investasi Tetap (FIX) Spesifikasi
STD RIIL
Paket Baking Equipment
1 Gas Heated Baking Oven aluminium 1
2 Stainless Steel Baking Oven Base Shelf aluminium 1
3 Stainless Steel Front Table aluminium 1
4 Stainless Steel Freezer Table aluminium 1
5 Stainless Steel Preparation Table aluminium 1
6 Stainless Steel Warmer Jam aluminium 1
7 Chest Freezer Modena md65 1
8 Showcase Cooler POLYTRON 1
9 Aluminium Base Pan aluminium 15
10 Aluminium Bread Pan aluminium 500
11 LPG 12 kg 12kg 3
12 Regulator Set 2
13 Digital Scale 5kg 1
Paket IT Infrastructure
1 CCTV 3 camera ANT 1
2 Samsung Android Tablet + Dock Samsung 1
3 Cashier Printer Bluetooth 1
4 Cash Drawer SecureBox 1
5 Accounting & POS Software 1
Paket Marketing Tools & Uniform
1 Signage Board + Neon Box + Neon Sign 1
2 LED TV + Ongkir SAMSUNG 32 inc 2
3 Flash disc Sandisc 8GB 2
4 Bracket TV steal 2
5 Speaker Polytron 1
Acrylic plastik 2
6 Signage Acrylic plastik 3
7 Uniform 5
Paket Supporting Tools
1 Gasoline Genset HONDA 2200 wat 1
2 Exhaust/Ceiling Fan KDK 75 wat 1
3 Wall Fan SEKKAI, KDK, 75wat 1
4 Stationery (set) 1
Pen stand jaring besi Steal 1
Brush marker Permanent Spidol 2
Dispancer Tape 1
Map 1
Solasi 4
 Gunting 1
Lakban hitam 1
5 Cleaning Tools (set) 1
Keset 2
Serbet 12
Spoon Busa 2
Sapu Nagata 1
Sikat Hawai 1
Sikat Lion livina 1
Alat Pel Hawai sumbu 1
Ember Plastik 1
Pengki Shinpo 1
Gantungan tempel 2
Tempat sampah Shinpo 1
Sikat kawat 1
Pembersih lantai Porstek 1
Pembersih lantai Superpell 2
Sabung cuci Sunlight 2
6 Preparation & Serving Tools (set)
Toples kotak Lemony 3
Toples Bulat Hawai sumbu 7
Botol Lion 5
Pisau keju 1
Pisau Roti GG Kayu 2
Sendok Selai 4
Sendok Kacang 1
Gas Flame 4
Flame Gun 2
Kuas Oles 1
Parutan Keju Cheddar 2
Parutan Keju Mozarella 1
Nampan 1
Bola Lampu Philiph LED 19 wat 7
Roll Cable 3.5m 5lb 2
Roll Cable 5m 3lb 2
Cable inject 1
Stop kontak T 3
7 Gunting 1
8 Plastik kecil 3
9 Plastik besar 3
10 Plastik kuning besar 1
11 Kertas nasi 2
12 Sarung tangan kain 3
13 Sarung tangan plastik 5
Paket Accommodation Supporting Tools
1 Lemari kayu, 2 pintu 1
2 Panci aluminium 1
3 Ember plastik 1
Gayung plastik 1
Rak sepatu plas\ 1
4 Sendok Stainlise 6
5 Piring milamin 5
6 gelas milamin 3
7 Despencer WDIGO 1
8 Wall Fan SEKKAI,KDK/75wat 1
Sajadah 2
9 Karpet Kamar 1
10 Gas Stove Rinna 1mata 1
11 Clock + Batrai 1
12 APAR chemical powder 3kg 1
13 Ranjang 1
14 Kasur busa 2
15 Bantal 2
16 Sprey 2

NO Modal Investasi Estimasi QTY

1 Sewa Kios/Lahan 1
2 Renov Eksterior & Interior + Instalasi 1

TOTAL MODAL DI AWA

HARGA TOTAL
SATUAN
Rp 44,314,000
12,750,000 12,750,000
6,500,000 6,500,000
5,600,000 5,600,000
-
7,000,000 7,000,000
-
7,309,000 7,309,000
3,035,000 3,035,000
225,000 225,000
-
460,000 1,380,000
160,000 320,000
195,000 195,000
Rp 8,920,000
3,000,000 3,000,000
4,210,000 4,210,000
810,000 810,000
900,000 900,000
-
Rp 12,870,000
6,300,000 6,300,000
2,465,000 4,930,000
90,000 180,000
125,000 250,000
565,000 565,000
90,000 180,000
155,000 465,000
-
Rp 10,387,050
6,000,000 6,000,000
700,000 700,000
725,000 725,000
-
8,950 8,950
6,300 12,600
30,000 30,000
15,000 15,000
4,000 20,000
 18,000 18,000
15,000 15,000

15,000 30,000
7,500 90,000
8,000 16,000
56,500 56,500
21,000 21,000
55,000 55,000
50,000 50,000
50,000 50,000
30,000 30,000
13,000 26,000
200,000 200,000
10,000 10,000
18,900 18,900
12,900 25,800
16,700 33,400

22,500 67,500
13,000 91,000
11,000 55,000
30,800 30,800
32,500 65,000
20,000 80,000
34,000 34,000
18,500 74,000
235,000 470,000
25,000 25,000
4,500 9,000
31,500 31,500
15,000 15,000
69,300 485,100
35,000 70,000
28,000 56,000
10,000 10,000
18,000 54,000
18,000 18,000
28,000 84,000
28,000 84,000
35,000 35,000
26,000 52,000
28,000 84,000
10,000 50,000
Rp 1,943,000
 400,000 400,000
50,000 50,000
50,000 50,000
10,000 10,000
79,000 79,000
-
3,000 15,000
4,000 12,000
175,000 175,000
220,000 220,000
45,000 90,000
280,000 280,000
185,000 185,000
67,000 67,000
450,000 450,000
-
-
50,000 100,000
80,000 160,000

TOTAL Rp 78,434,050

HARGA SATUAN TOTAL

45,000,000
18,069,000
Total Rp 63,069,000

TOTAL MODAL DI AWAL Rp 141,503,050