Sheet1NO NAMA BAHANHARGA SATUANKUANTITASHARGA TOTALNONAMA FASILITASHARGAKUANTITAS1LELERp30.0003kgRp90.001SEWA TEMPATRp 1,000,000/bulan2BERASRp15.000 3 kgRp45.002LISTRIKRp200.000/bulan3TERIGURp11.000kgRp11.003GASRp113.000/bulan4TEPUNG RENYAHRp12,000.0002 kgRp50.004GAJI KARYAWANRp 1,500,000/bulan5MINYAK GORENGRp67.0005LRp67.005GALONRp88.000/bulan6JERUK NIPISRp2.00010/butirRp20.006ETALASERp 2,000,0007MAYONESRp25.0001 kgRp25.007KULKASRp 2,050,000Rp308.00Rp 6,951,000

NAMA BAHAN (SAOS)HARGAKUANTITASHARGA TOTAL1BAWANG PUTIHRp15,000.0001 kgRp15.002PAPRIKArp 38,0001 kgRp38.003SAOS TOMATrp 76,4006 kgRp76.404CUKArp 2,250110 mlRp2.255KECAP INGGRISrp 6,900perbotolRp6.906MERICArp 10,000serentengRp10.007GARAMrp 500bungkusRp5008KALDU SAPIrp 18,500200 grRp18.509WIJENRP 25,0001 kgRp25.00Rp692.05NONAMA ALATHARGAKUANTITAS1KOMPOR GASRp399.0001buah2TABUNG GASRp419.0003SET TEFLONRp708.0004RICE BOX (38kg)Rp340.0005BOX NASIRp5.000/pcs6KERTAS ROTIRp209.000/rim (500)7SENDOKRp11.500/100buah8RICE COOKERRp549.0009GALONRp50.00010TISURp10.000/bungkus11WADAH PLASTIKRp249.000/set12PISAURp178.800/set13SPATULARp60.000/buah14BLENDERRp318.90015BASKOMRp15.000/buahRp3,522.200

Sheet2NoKegiatanBulan Ke1Bulan Ke2Bulan Ke3

Sheet3