RANCANGAN ANGGARAN BELANJA SERTA SPJ DARI FAM'S MENU

HARGA
NO URAIAN VOLUME SATUAN JUMLAH
SATUAN
A BAHAN
1 Pembelian bahan mie goreng* -
1 MIE INDOMIE 10 BKS Rp 3,500 Rp 35,000
3 TELUR 10 BTR Rp 2,500 Rp 25,000
4 SAYUR 5 IKAT Rp 2,000 Rp 10,000
5 CABE, BAWANG MERAH BAWANG PUTIH 1 - Rp 15,000 Rp 15,000
Rp 85,000
2 Pembelian bahan pisang krispi*
1 PISANG 1 SISIR Rp 25,000 Rp 25,000
2 GLAZE 250GR 3 BOX Rp 16,500 Rp 49,500
3 TEPUNG ROTI 1 /KG Rp 20,000 Rp 20,000
4 KEJU 1 BTG Rp 20,000 Rp 20,000
5 TEPUNG TERIGU 1 KG Rp 15,000 Rp 15,000
Rp 129,500
3 Pembelian bahan burger dan kebab*
1 BUN BURGER MINI 1 BKS Rp 20,000 Rp 20,000
2 BEEF BURGER MINI 1 BKS Rp 18,000 Rp 18,000
3 BUN BURGEN BESAR 1 BKS
4 BEEF BURGER BESAR 1 BKS
5 SELADA 3 PCS Rp 10,000 Rp 30,000
6 TIMUN 3 BJ Rp 5,000 Rp 15,000
7 TOMAT 1 Rp 5,000 Rp 5,000
8 KULIT KEBAB 1 BKS Rp -
Rp 88,000
4 Pembelian bahan roll crepes*
1 TEPUNG TERIGU 1 KG Rp 18,000 Rp 18,000
2 WIPPING CREAM 1 200MG Rp 30,000 Rp 30,000
3 OREO 2 BKS Rp 9,000 Rp 18,000
4 MARGARIN 2 BKS Rp 6,000 Rp 12,000
5 GULA 1 KG Rp 9,000 Rp 9,000
6 TELUR 4 BTR Rp 2,500 Rp 10,000
7 SUSU CAIR 2 BUAH Rp 6,000 Rp 12,000
Rp 109,000
5 Pembelian bahan kimbab korean*
1 NORI 1 BKS Rp 32,000 Rp 32,000
2 MINAK WIJEN 1 BTL Rp 10,000 Rp 10,000
3 CUKA MANIS 1 BTL Rp 10,000 Rp 10,000
4 SAYUR 1 PLS Rp 10,000 Rp 10,000
5 TELUR 4 BTR Rp 2,500 Rp 10,000
6 SOSIS 1 BKS Rp 35,000 Rp 35,000
7 WIJEN 1 BKS Rp 5,000 Rp 5,000
Rp 112,000
6 Pembelian bahan tempura, sosis dan bakso*
1 TEMPURA BINTANG 1 BKS Rp 15,000 Rp 15,000
2 TEMPURA BOLA 1 BKS Rp 15,000 Rp 15,000
3 TEMPURA KAKI NAGA 1 BKS Rp 15,000 Rp 15,000
4 TEMPURA 1 BKS Rp 15,000 Rp 15,000
5 SOSIS ISI 12 & 10 2 BKS Rp 36,000 Rp 72,000
6 BAKSO KECIL 1 BKS Rp 20,000 Rp 20,000
7 7 BAKSO BESAR 1 BKS Rp 25,000 Rp 25,000
Rp 177,000
Pembelian bahan es kulkul*

8 Pembelian bahan es teh dan kopi*

1 TEH CELUP 1 KOTAK Rp 15,000 Rp 15,000
2 KOPI SASHET 1 RNTNG Rp 15,000 Rp 15,000
3 SUSU CAIR 1 KTK Rp 20,000 Rp 20,000
Rp 50,000

750,500
Tanggal Bahan-bahan Harga Jumlah Total
7/14/2023 Tempura Bintang Rp23,000 1 Rp23,000
Tempura scallop Rp13,000 1 Rp13,000
Tempura sosis Rp17,000 1 Rp17,000
Tempura nugget Rp15,000 1 Rp15,000
Tempura bakso Rp23,000 1 Rp23,000
Tempura sushi merah Rp13,000 1 Rp13,000
Burger mini Rp28,000 1 Rp28,000
Beef burger mini Rp11,500 1 Rp11,500
Minyak Rp5,000 6 Rp30,000
Selada Rp10,000 1 Rp10,000
Rp158,500
7/15/2023 LUPA NOTA Rp228,000 1 Rp228,000
Tempura Bakso Mini Rp23,000 1 Rp23,000
Rp251,000

7/17/2023 Roti Burger Mini Rp28,000 1 Rp28,000

Roti Burger Jumbo Rp16,000 1 Rp16,000
Saos Delmonte Tomat Rp18,000 1 Rp18,000
Beef burger Mini Rp11,500 1 Rp11,500
Selada Rp10,000 1 Rp10,000
Stik Kipas Rp13,000 1 Rp13,000
Masako Rp500 1 Rp500
Rp97,000

7/18/2023 Scallop Rp17,000 1 Rp17,000

Bakso Besar Rp23,000 1 Rp23,000
Rp40,000

7/19/2023 Mentega Amanda Rp13,000 1 Rp13,000

Tempura Bakso Rp23,000 2 Rp46,000
Saos Pedes Rp23,000 1 Rp23,000
Beef Burger mini Rp11,500 1 Rp11,500
Roti Burger mini Rp28,000 1 Rp28,000
Selada Rp10,000 1 Rp10,000
Tusuk Sate Rp5,000 1 Rp5,000
Mayonaise 30,000 2 Rp60,000

Rp196,500
PENGELUARAN

PEMASUKAN H-1 100,000

H-2 170,000
H-3 80,000
H-4 221,000
H-5 145,000
H-6
716,000
Rp743,000