DAFTAR KEBUTUHAN BAHAN

KEJURUAN ROTI DAN KUE TAHUN 2022

BANYAKNYA HARGA
NO NAMA BARANG
VOLUME SATUAN SATUAN JUMLAH
1 Tepung Terigu Segitiga Biru 50 Kg Rp 15,100 Rp 755,000
2 Tepung Cakra Protein Tinggi 30 Kg Rp 15,000 Rp 450,000
3 Tepung Maizena 5 Kg Rp 24,000 Rp 120,000
4 Tepung Tapioka 3 Kg Rp 21,600 Rp 64,800
5 Tepung Panir 3 Kg Rp 28,800 Rp 86,400
6 Tepung Beras 5 Kg Rp 16,800 Rp 84,000
7 Tepung Ketan 6 Kg Rp 28,800 Rp 172,800
8 Tepung Ketan Hitam 5 Kg Rp 43,200 Rp 216,000
9 Telur Ayam 50 Kg Rp 27,600 Rp 1,380,000
10 Mentega Blue Band 7 Kg Rp 87,600 Rp 613,200
11 Palmia Butter 5 Kg Rp 90,000 Rp 450,000
12 Wisjman Butter 4 Kg Rp 85,200 Rp 340,800
13 Backing Powder 450gr 2 botol Rp 57,000 Rp 114,000
14 Soda Kue 450gr 2 botol Rp 57,000 Rp 114,000
15 Emulsifier 2 Kg Rp 120,000 Rp 240,000
16 Bread Implover (Bakerine Plus) 1 Kg Rp 162,000 Rp 162,000
17 Gula / GULAKU 30 Kg Rp 17,640 Rp 529,200
18 Gula Halus 10 Kg Rp 31,200 Rp 312,000
19 Gula Palm 5 Kg Rp 50,400 Rp 252,000
20 Gula Merah Aren 5 Kg Rp 60,000 Rp 300,000
21 Gula Salju 5 Kg Rp 28,800 Rp 144,000
22 Minyak Goreng Sunco 2Ltr 18 pouch Rp 52,800 Rp 950,400
23 Minyak Samin 2 Kg Rp 120,000 Rp 240,000
24 Susu Kental Manis 20 Kaleng Rp 15,600 Rp 312,000
25 Susu UHT 1000ML 20 Kotak Rp 26,400 Rp 528,000
26 Santan Kara 1000ml 20 Kotak Rp 45,000 Rp 900,000
27 Fiber Cream 5 kg Rp 120,000 Rp 600,000
28 Selai Strawberry Goldenfil 1 kg Rp 49,200 Rp 49,200
29 Selai Kacang Nuttella 680gr 3 botol Rp 48,000 Rp 144,000
30 Selai Greentea Goldenfil 1 kg Rp 50,280 Rp 50,280
31 Selai Coklat Nuttella 680gr 3 botol Rp 49,200 Rp 147,600
32 Selai Melon Goldenfil 2 kg Rp 50,280 Rp 100,560
33 Selai Blueberry Goldenfil 2 kg Rp 84,000 Rp 168,000
34 Dark Coklat Mercolade 5 kg Rp 96,000 Rp 480,000
35 White Chocolate Compound 5 kg Rp 110,400 Rp 552,000
36 Chochochip Simba 2 kg Rp 83,400 Rp 166,800
37 Keju Prochiz 8 kg Rp 138,000 Rp 1,104,000
38 Keju Mozzarella 3 kg Rp 132,000 Rp 396,000
39 Sosis Bernadi 7 Kg Rp 100,800 Rp 705,600
40 Saos Tomat Delmonte 2 kg Rp 16,800 Rp 33,600
41 Saos Sambal Delmonte 2 kg Rp 25,200 Rp 50,400
42 Saos Barbeque Delmonte 1 kg Rp 150,000 Rp 150,000
43 Bawang Bombay 2 kg Rp 43,200 Rp 86,400
44 Bawang Putih 1 kg Rp 33,600 Rp 33,600
45 Jagung Manis Pipil Kemasan 2 kg Rp 36,000 Rp 72,000
46 Susu Bubuk Full Cream 2 kg Rp 67,800 Rp 135,600
47 Daging Sapi Giling 3 kg Rp 174,000 Rp 522,000
48 Daging Ayam 5 kg Rp 40,800 Rp 204,000
49 Coklat Bubuk Van Houten 90gr 2 kotak Rp 102,000 Rp 204,000
50 Kacang Morin 1 kg Rp 194,400 Rp 194,400
51 Agar-Agar Swallow 2 kotak Rp 31,200 Rp 62,400
52 Nutrijell Plain 2 kotak Rp 66,000 Rp 132,000
53 Banana Moon Salt51 Saltnic Soft 1 botol Rp 82,800 Rp 82,800
54 Pewarna Makanan Cross 20ml Merah 2 botol Rp 16,200 Rp 32,400
55 Pewarna Makanan Cross 20ml Biru 2 botol Rp 16,200 Rp 32,400
56 Pewarna Makanan Cross 20ml Hijau 2 botol Rp 16,200 Rp 32,400
57 Pewarna Makanan Cross 20ml Kuning 2 botol Rp 16,200 Rp 32,400
58 Garam Kapal 5 buah Rp 3,600 Rp 18,000
59 Leci Kaleng 5 Kaleng Rp 34,200 Rp 171,000
60 Kismis 1 kg Rp 84,480 Rp 84,480
61 Syrup Marjan Cocopandan 3 botol Rp 31,200 Rp 93,600
62 Syrup Marjan Melon 3 botol Rp 31,200 Rp 93,600
63 ABC Squash 3 botol Rp 14,400 Rp 43,200
64 LPG 3 Kg 10 Tabung Rp 21,600 Rp 216,000
65 Plastik PP uk. 12x12 3 pack Rp 7,200 Rp 21,600
66 Plastik PP uk. 13x13 3 pack Rp 7,800 Rp 23,400
67 Plastik PP uk. 14x14 3 pack Rp 8,400 Rp 25,200
68 Cup Roti 1 Slop Rp 43,200 Rp 43,200
69 Cup Muffin isi 50 2 slop Rp 56,400 Rp 112,800
70 Loyang Pizza teflon set isi 3 2 set Rp 240,000 Rp 480,000
71 Loyang Kue Kering uk 40x40 stainles 5 buah Rp 92,400 Rp 462,000
72 Kuas Kue 16 pcs Rp 12,000 Rp 192,000
73 Silicon Table Mate 16 pcs Rp 55,200 Rp 883,200
74 Piping Bag medium 1 pack Rp 36,000 Rp 36,000
75 piping Bag Large 1 pack Rp 50,400 Rp 50,400
76 Aluminium Foil 5 Roll Rp 30,000 Rp 150,000
77 Plastik Wrap 2 Roll Rp 95,400 Rp 190,800
78 Sarung Tangan Karet 32 set Rp 6,000 Rp 192,000
79 Serbet Kotak-kotak 2 Lusin Rp 20,400 Rp 40,800
80 Tissu Dapur 10 pack Rp 15,600 Rp 156,000
81 Kertas Roti 22 lembar Rp 3,000 Rp 66,000
82 Rolling Pin Adonan 4 buah Rp 69,600 Rp 278,400
83 Rolling Pin Kayu 8 buah Rp 21,600 Rp 172,800
84 Fremier Pisau Set 4 set Rp 98,400 Rp 393,600
85 Pisang Kepok 10 sisir Rp 60,000 Rp 600,000
86 Pisang Candi 10 sisir Rp 60,000 Rp 600,000
87 Pisang Ambon 8 sisir Rp 60,000 Rp 480,000
88 Daun Pisang 5 Ikat Rp 12,000 Rp 60,000
89 Tinwall 300ml 5 slop Rp 27,600 Rp 138,000
90 Tinwall 500ml 5 slop Rp 39,600 Rp 198,000
91 Isolasi 1 roll Rp 20,400 Rp 20,400
92 Gunting Tanggung 8 buah Rp 12,000 Rp 96,000
93 Kertas Minyak 1 pack Rp 32,400 Rp 32,400
94 Oreo Bubuk 2.5 kg Rp 75,600 Rp 189,000
TOTAL Rp 23,691,320

Penanggung Jawab

RINI DWI SISWANTI

NIP. 19650307 198503 2 003
HARGA PASAR KEUNTUNGAN TOTAL
11000 2200 13200
12500 2500 15000
20000 4000 24000
18000 3600 21600
24000 4800 28800
14000 2800 16800
24000 4800 28800
36000 7200 43200
23000 4600 27600
73000 14600 87600
75000 15000 90000
71000 14200 85200
47500 9500 57000
47500 9500 57000
100000 20000 120000
135000 27000 162000
14700 2940 17640
26000 5200 31200
42000 8400 50400
50000 10000 60000
24000 4800 28800
44000 8800 52800
100000 20000 120000
13000 2600 15600
22000 4400 26400
37500 7500 45000
100000 20000 120000
41000 8200 49200
40000 8000 48000
41900 8380 50280
41000 8200 49200
41900 8380 50280
70000 14000 84000
80000 16000 96000
92000 18400 110400
69500 13900 83400
115000 23000 138000
110000 22000 132000
84000 16800 100800
14000 2800 16800
21000 4200 25200
125000 25000 150000
36000 7200 43200
 28000 5600 33600
30000 6000 36000
56500 11300 67800
145000 29000 174000
34000 6800 40800
85000 17000 102000
162000 32400 194400
26000 5200 31200
55000 11000 66000
69000 13800 82800
13500 2700 16200
13500 2700 16200
13500 2700 16200
13500 2700 16200
3000 600 3600
28500 5700 34200
70400 14080 84480
26000 5200 31200
26000 5200 31200
12000 2400 14400
18000 3600 21600
6000 1200 7200
6500 1300 7800
7000 1400 8400
36000 7200 43200
47000 9400 56400
200000 40000 240000
77000 15400 92400
10000 2000 12000
46000 9200 55200
30000 6000 36000
42000 8400 50400
25000 5000 30000
79500 15900 95400
5000 1000 6000
17000 3400 20400
13000 2600 15600
2500 500 3000
58000 11600 69600
18000 3600 21600
82000 16400 98400
50000 10000 60000
50000 10000 60000
50000 10000 60000
10000 2000 12000
23000 4600 27600
33000 6600 39600
17000 3400 20400
10000 2000 12000
27000 5400 32400
63000 12600 75600
0 0

Rp 23,702,000
Rp 10,680

4450
31550