No

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52

Nama Bahan Makanan

Satuan
BAHAN MAKANAN SAYURAN
bayam
kg
brokoli
kg
buncis muda
kg
jagung manis
kg
jagung semi
kg
jamur kuping
kg
jamur putih
kg
kacang merah
kg
kacang panjang
kg
kapri
ons
kembang kol
kg
kentang
kg
labu siam
kg
paprika ijo
kg
pokcoy
kg
sawi ijo
kg
sedap malam
kg
terong
kg
timun
kg
tomat
kg
wortel
kg
oyong
kg
BUAH-BUAHAN
jeruk
kg
Melon
kg
Pepaya
kg
Pisang
kg
semangka
kg
LAUK PAUK
Telur
butir
ayam dada tnp leher
kg
ayam cincang
kg
daging cincang/giling sapi
kg
daging sapi tanpa lemak
kg
ikan gurame fillet
kg
ikan kakap fillet
kg
ikan mas fillet
kg
ikan tuna fillet
kg
Ikan tenggiri giling
kg
bakso
buah
sosis ayam
buah
sosis sapi
buah
kornet beef@340g
klg
Tahu putih
buah
tempe kede @50gram
kg
kembang tahu @100 g
bungkus
BUMBU-BUMBU
asam jawa
ons
Bawang Bombai
kg
Bawang merah
Kg
Bawang merah giling
kg
Bawang putih
kg

II

III

IV

1
1

1.2
1

0.3
1
0.1
0.2
0.3
1
0.2
1

2
0.1
1.2

1
0
1
2
3

1
0.1

0
1
1
0

1
0.2
0.1
1
1
4

0.2
2

0.5
1
0.5
3

1
0.2
3

1
3

3
2.5
2.5
2.5

2.5

2.5

2.5
23
4

1
1.2

2
4

5
2

18
3

0.5
1

31
2
1.2

1.2

1.2
1.2

1.2
1.2

1.2
20

10
5
2
100
20

10

2
100
20
1

0.1
0.42

0.15
0.09
0.23

0.02
0.3

0.16
0.15

0.8
0.08
0.19

0.52

0.39

0.28

0.2

0.192

20
1

20
1

53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95

cabe merah
cengkeh
cuka
Daun bawang
daun kunyit
gula merah
gula pasir
jahe
jinten
kayu manis
kecap manis@600ml
kemangi
kemiri
ketumbar
kunyit
lada
laos
lengkuas
margarin@250
merica
Minyak goreng
pala
Penyedap
salam
saus tiram@510
saus teriyaki@510
seledri
sereh
tomat ketchup@200
Kelapa parut
LAIN-LAIN
Tepung terigu
tepung kentucky@100 g
tepung panir
tepung maizena@150g
soun @250g
makaroni
susu bubuk@400
tepung roti
daun pisang
air mineral botol @380
the celup isi 25 sachet/dus
kue-kue ukuran sedang

kg
ons
botol
kg
ons
kg
kg
kg
ons
gram
botol
ons
ons
ons
ons
ons
ons
ons
cup
ons
kg
buah
ons
ons
botol
botol
ons
ons
botol
butir
kg
bks
kg
dus
bks
kg
dus
gram
lembar
btl
dus
buah

0.2

0.25

0.04
0.01

0.15

0.2
0.08

0.15

0.075

0.02

0.21

0.12

0.03
0.01

0.1
0.02
0.03

0.02
0.01

0.01

0.02

0.2
0.5
0.1

0.2

0.01
0.5

0.1

1
1
0.1
0.01
0.5
1

0.15
0.1
0.5
0.65

0.7

0.5
0.15
0.55

0.5
0.07
0.75

0.07
0.25

0.03
1.35
1

0.01
0.6

0.002

0.12
0.25

0.16

0.25

0.25
0.5

0.2
0.05

0.5
0.2

0.24

0.027

1.2

0.15
0.56
2
0.22

0.2
0.1
0.5

0.5
0.01
10

0.1
500

0.01
10

100
60
40
40

60
40
40

60
40
40

60
40
40

60
40
40

VI

VII

VIII

1
0
0

0
0

IX

X
2
0.1

0
2
2

XI

Januari
12
3.3
15.6
9.9
4.3
0.42
1.2
0.9
12
8.2
25.8
12
25.8
2.34
6
6.1
0.3
3
9.6
16.19
82.5
3.6

0.1

1
0.04

0.2

0
1
2

0
0
0

0
0

1.2

1.2

1
0

0
0

1
4

0.05
3
1.2

1
0.5
0

0.1
1
2
1
0.6

1.2
0.08

3
2

1
1.2

2.5

1.2
0.08
3

0.3
1

0.2
3
3

2.5

2.5

2.5

2.5
2.5

28
2
1.2

8
2
1.2
1.2

1
1.2
1.2

2.5

28
2
1.2
1.2
1

28
4
0.5

20
4

24
2
0.5

1.2

1.2

1.2
1
30

30

10

20

2
100
20
1
40

20
1

20
1

20
1

20
0.1
40

0.19
0.23
0.25

0.36
0.2

0.296
0.1

0.52
0.15

0.088
0.15

0.21

0.2

0.15

0.2

0.17

0.164
0.26
0.04
0.25

Februari
9
3
15.6
9.9
3.2
0.38
1.2
0.9
12
7.1
23.6
10
23.6
1.66
6
3.6
0.3
3
8.4
15.61
75.5
3.6

Maret
12
3.3
15.6
9.9
4.3
0.42
1.2
0.9
12
8.2
25.8
12
25.8
2.34
6
6.1
0.3
3
9.6
16.19
82.5
3.6

21
28.5
30
17.5
15

18
26
27.5
15
15

21
28.5
30
17.5
15

597
89
12.8
12.3
26
7.2
18 16.8
7.2
7.2
3
350
30
18
900
500
24.3
160

525
79
11.8
12.3
22
7.2
7.2
7.2
3
320
30
16
800
460
23.2
120

597
89
12.8
12.3
26
7.2
18
7.2
7.2
3
330
30
18
900
500
24.3
160

3.42
5.716
6.12
0
7.166

3.42
6.488
6.68
0.04
7.786

3.42
6.488
6.68
0.04
7.786

0.02

0.012
0.06

0.08

0.1
0.06

0.004
0.1
0.144

0.124

0.1

0.004

0.11

0.164

0.1

0.05

0.05

0.01

0.066

0.008

0.05
0.1

0.02
0.002
0.076

0.13

0.1
0.23
0.5

0.1

0.24 s
0.2

0.43

0.17
0.2
0.24
0.16

0.1
0.2

0.67

2.26

0.88

1.06

0.6

1.14

1
0.3
1.24
2

0.1
0.78
1

1
0.2
0.9
2

1.5
0.3
0.91
2

1.5
0.1
0.32
1

1
0.35
0.86
2

0.2

0.64

0.2
0.2

0.26
0.25

0.4

0.18
0.25

0.14
0.255

0.008

0.005

0.04

0.24
1
0.5

0.6
1
0.5
0.1

0.04
0.2
0.1
0.1

0.4
0.2

0.66
0.2

0.01

0.06
300

0.5

0.2

0.1
4
200
0.2
100

96

60
40
40

20
60
40
40

20
60
40
40

100
0.2
400

100

60
40
40

60
40
40

40

60
40
40

3.156
0.51
1
2.915
0.3
1.392
0.216
1
0.3
0.27
10
3.6
8.25
5.24
7.91
3
26.7
300
19
4.58
24.74
35
6
4.685
3.765
1
7.32
9.431
4.8
5.1

2.964
0.45
1
2.637
0.3
1.322
0.214
0.744
0
0.21
10
3.5
8.05
5.04
6.87
3
23.9
300
15
3.83
22.65
30
6
4.532
3.51
6.22
8.831
4.7
5

3.156
0.51
1
2.915
0.3
1.392
0.216
1
0.3
0.27
10
3.6
8.25
5.24
7.91
3
26.7
300
19
4.58
24.74
35
6
4.685
3.765
1
7.32
9.431
4.8
5.1

1.34
2430
0.33
12
1230
1.2
1828
300
120
1860
1240
1240

1.14
2430
0.33
12
1030
1
1388
300
120
1680
1120
1120

1.34
2430
0.33
12
1230
1.2
1828
300
120
1860
1240
1240

yang dikurung hitam itu indeksnya , ini

belum ditambah beras sama garam ya,
insyaAllaah pas kayaknya, kamu ini nanti
hapus aja, soalnya yang kosong belum ada
harga dan beras juga tambahin ya, aku
diatas Cuma nyoba aja :D
yang aku kuningin nanti lengkapin
tinggal sumk aja kebawah hoho

tinggal sumk aja kebawah hoho

April

Mei

12
3.3
15.6
9.9
3.3
0.42
1.2
0.9
12
7.2
24.6
12
25.8
2.34
6
3.6
0.3
3
9.6
15.99
79.5
3.6

Juni

12
3.3
15.6
9.9
4.3
0.42
1.2
0.9
12
8.2
25.8
12
25.8
2.34
6
6.1
0.3
3
9.6
16.19
82.5
3.6

Jumlah

12
3.3
15.6
9.9
3.3
0.42
1.2
0.9
12
7.2
24.6
12
25.8
2.34
6
3.6
0.3
3
9.6
15.99
79.5
3.6

Harga Satuan Total harga

69
19.5
93.6
59.4
22.7
2.48
7.2
5.4
72
46.1
150.2
70
152.6
13.36
36
29.1
1.8
18
56.4
96.16
482
21.6

Rp7,000
Rp20,000
Rp8,000
Rp8,000
Rp9,000
Rp70,000
Rp70,000
Rp26,000
Rp10,000
Rp3,000
Rp16,000
Rp11,000
Rp6,000
Rp35,000
Rp8,000
Rp8,000
Rp60,000
Rp7,000
Rp8,000
Rp6,000
Rp7,000
Rp10,000

Rp483,000
Rp390,000
Rp748,800
Rp475,200
Rp204,300
Rp173,600
Rp504,000
Rp140,400
Rp720,000
Rp138,300
Rp2,403,200
Rp770,000
Rp915,600
Rp467,600
Rp288,000
Rp232,800
Rp108,000
Rp126,000
Rp451,200
Rp576,960
Rp3,374,000
Rp216,000

18
28.5
30
15
15

21
28.5
30
17.5
15

18
28.5
30
15
15

117
168.5
177.5
97.5
90

Rp2,500
Rp10,000
Rp8,000
Rp12,000
Rp7,500

Rp292,500
Rp1,685,000
Rp1,420,000
Rp1,170,000
Rp675,000

573
87
12.3
12.3
24
7.2
18
7.2
7.2
3
350
30
18
900
480
24.3
120

597
89
12.8
12.3
26
7.2
18
7.2
7.2
3
330
30
18
900
500
24.3
160

573
3462
87
520
12.3
74.8
12.3
73.8
24
148
7.2
43.2
18
90
7.2
43.2
7.2
43.2
3
18
350
2030
30
180
18
106
900 5300(16 klg)
480
2920
24.3
144.7
120 840 (9 bks)

Rp1,250
Rp38,000
Rp38,000
Rp105,000
Rp105,000
Rp65,000
Rp65,000

Rp4,327,500
Rp19,760,000
Rp2,842,400
Rp7,749,000
Rp15,540,000
Rp2,808,000
Rp5,850,000

Rp26,000
Rp750

Rp1,123,200
Rp0
Rp1,522,500

Rp18,500
Rp600
Rp8,500
Rp9,500

Rp296,000
Rp1,752,000
Rp1,229,950
Rp85,500

3.42
5.832
6.42
0
7.536

3.42
6.488
6.68
0.04
7.786

Rp1,200
Rp15,000
Rp24,000
Rp24,000
Rp20,000

Rp24,624
Rp552,660
Rp936,000
Rp2,880
Rp911,920

3.42
5.832
6.42
0
7.536

20.52
36.844
39
0.12
45.596

3.156
0.45
1
2.751
0.3
1.392
0.216
0.87
0.3
0.33
10
3.6
8.25
5.04
7.71
0.03
25.56
3
18
4.23
23.88
33
6
4.68
3.765
0
6.66
9.231
4.8
5.1

3.156
0.51
1
2.915
0.3
1.392
0.216
1
0.3
0.27
10
3.6
8.25
5.24
7.91
3
26.7
300
19
4.58
24.74
35
6
4.685
3.765
1
7.32
9.431
4.8
5.1

1.14
2430
0.33
12
1230
1.2
1788
300
120
1800
1200
1200

1.34
2430
0.33
12
1230
1.2
1828
300
120
1860
1240
1240

hitam itu indeksnya , ini

h beras sama garam ya,
kayaknya, kamu ini nanti
nya yang kosong belum ada
s juga tambahin ya, aku

nanti lengkapin
a kebawah hoho

3.156
0.45
1
2.751
0.3
1.392
0.216
0.87
0.3
0.33
10
3.6
8.25
5.04
7.71
0.03
25.56
3
18
4.23
23.88
33
6
4.68
3.765
0
6.66
9.231
4.8
5.1

18.744
2.88
6
16.884
1.8
8.282
1.294
5.484
1.5
1.68
60
21.5
49.3
30.84
46.02
12.06
155.12
1206
108
26.03
144.63
201
36
27.947
22.335
3
41.5
55.586
28.7
30.5

Rp25,000
Rp5,000
Rp1,000
Rp12,000
Rp4,500
Rp14,000
Rp11,000
Rp27,000
Rp5,000
Rp5,000
Rp16,000
Rp1,000
Rp2,800
Rp2,000
Rp1,000
Rp6,000
Rp800
Rp800
Rp9,000
Rp6,000
Rp10,600
Rp1,000
Rp3,500
Rp1,000
Rp30,000
Rp30,000
Rp1,200
Rp1,000
Rp6,000
Rp8,000

Rp468,600
Rp14,400
Rp6,000
Rp202,608
Rp8,100
Rp115,948
Rp14,234
Rp148,068
Rp7,500
Rp8,400
Rp960,000
Rp21,500
Rp138,040
Rp61,680
Rp46,020
Rp72,360
Rp124,096
Rp964,800
Rp972,000
Rp156,180
Rp1,533,078
Rp201,000
Rp126,000
Rp27,947
Rp670,050
Rp90,000
Rp49,800
Rp55,586
Rp172,200
Rp244,000

1.14
7.5
Rp10,500
2430 14580 (146 bks)
Rp4,500
0.33
2
Rp9,000
12 72 g (1 bks)
Rp5,500
1230 5950 (24 bks)
Rp8,000
1.2
7
Rp15,000
1788 10448(26 dus)
Rp32,500
300
1800
120
720
Rp250
1800
10860
Rp1,500
1200 7240(290 dus)
Rp4,500
1200
7240
Rp2,000
ini aku coba jumlahin semua ya ri
ditambah pajak 10%
dibagi 20 orang
dibagi 181 hari

Rp78,750
Rp657,000
Rp18,000
Rp5,500
Rp192,000
Rp105,000
Rp845,000
Rp180,000
Rp16,290,000
Rp1,305,000
Rp14,480,000
Rp128,300,039
Rp141,130,043
Rp7,056,502
Rp38,986

a kebawah hoho