MODAL PEYEK MQL

Modal Awal : Rp. 1.000.000,-

HARGA
NO NAMA BAHAN QTY SATUAN
PER SATUAN PEMBELIAN
1 Kacang Tanah 4 kg Rp 28,000 Rp 112,000
2 Tepung Beras 500 gr (pertama) 6 bungkus Rp 8,000 Rp 48,000
Tepung Beras 500 gr 10 bungkus Rp 7,500 Rp 75,000
3 Minyak Goreng 2 L 3 bungkus Rp 27,000 Rp 81,000
Minyak Goreng 1 L 1 bungkus Rp 14,000 Rp 14,000
4 Bawang Merah 1/2 kg Rp 40,000 Rp 20,000
5 Bawang Putih 1/2 kg Rp 32,000 Rp 16,000
6 Ebi 1/4 kg Rp 48,000 Rp 12,000
3 bungkus Rp 4,000 Rp 12,000
7 Daun Jeruk 10 bungkus Rp 1,000 Rp 10,000
8 Garam 2 bungkus Rp 2,500 Rp 5,000
9 Royco 2 Renceng Rp 2,500 Rp 5,000
10 Kencur 1/2 kg Rp 48,000 Rp 24,000
1/4 kg Rp 40,000 Rp 10,000
11 Ketumbar 1/4 kg Rp 60,000 Rp 15,000
12 Kemiri 1/4 kg Rp 52,000 Rp 13,000
13 Santan KARA 200 ml 6 bungkus Rp 9,000 Rp 54,000
Santan Kelapa 1/2 kg Rp 24,000 Rp 12,000
Santan KARA 65 ml 6 bungkus Rp 3,500 Rp 21,000
14 Plastik 1/2 kg 2 bungkus Rp 9,000 Rp 18,000
Plastik 1 kg 1 bungkus Rp 9,000 Rp 9,000
15 Keju Gold 1 bungkus Rp 18,000 Rp 18,000
16 Baskom 3 pcs Rp 5,000 Rp 15,000
17 Plastik lilin 1 pcs Rp 8,000 Rp 8,000
18 Basreng 1 pcs Rp 5,000 Rp 5,000
19 Kertas Minyak 2 lembar Rp 2,000 Rp 4,000
20 Wajan 1 pcs Rp 109,000 Rp 109,000
21 Nampan Bambu 2 pcs Rp 7,500 Rp 15,000
22 Centong Kayu 1 pcs Rp 5,000 Rp 5,000
23 Toples video halimah 1 pcs Rp 5,000 Rp 5,000
24 Centong aluminium 1 pcs Rp 5,000 Rp 5,000
25 Gas isi ulang 1 pcs Rp 24,000 Rp 24,000
26 Impulse Sealer (Press Plastik) 1 pcs Rp 148,500 Rp 148,500
27 Parkir 2 Rp 3,000 Rp 6,000
28 Ngopi 2 Rp 3,000 Rp 6,000
29 Belanja Toink 1 Rp 20,000 Rp 20,000
30 Parutan Pisang 1 Rp 20,000 Rp 20,000
MODAL AWAL Rp 1,000,000
MODAL YANG TERPAKAI Rp 999,500
SISA MODAL Rp 500
NAMA BAHAN QTY SATUAN HARGA
Kacang Tanah 1 kg Rp 28,000
Tepung Beras 500 gr 1 pcs Rp 7,500
Minyak Goreng 2 L 1 pcs Rp 27,000
Minyak Goreng 1 L 1 pcs Rp 14,000
Bawang Merah 1 kg Rp 40,000
Bawang Putih 1 kg Rp 32,000
Ebi Kiloan 1 kg Rp 48,000
Ebi Bungkusan 1 pcs Rp 1,000
Daun Jeruk Bungkusan 1 pcs Rp 1,000
Daun Jeruk Kiloan
Garam 1 pcs Rp 2,500
Royco Rencengan 1 Renceng Rp 5,000
Royco Bungkusan 1 pcs Rp 1,000
Kencur Kiloan 1 kg Rp 40,000
Ketumbar Kiloan 1 kg Rp 60,000
Ketumbar Bungkusan 1 pcs Rp 1,000
Kemiri Kiloan 1 kg Rp 44,000
Kemiri Bungkusan 1 pcs Rp 1,000
Santan KARA 200 ml 1 pcs Rp 9,000
Santan Kelapa Kiloan 1 kg Rp 24,000
Santan KARA 65 ml 1 pcs Rp 3,500
Plastik 1/2 kg 1 pcs Rp 9,000
Plastik 1 kg 1 pcs Rp 9,000
Keju Gold 1 pcs Rp 18,000
Baskom 3 pcs Rp 5,000
Plastik lilin 1 pcs Rp 8,000
Basreng 1 pcs Rp 5,000
Kertas Minyak 1 lembar Rp 1,000
Wajan 1 pcs Rp 109,000
Nampan Bambu 2 pcs Rp 7,500
Centong Kayu 1 pcs Rp 5,000
Toples video halimah 1 pcs Rp 5,000
Centong aluminium 1 pcs Rp 5,000
Gas isi ulang 1 pcs Rp 24,000
Impulse Sealer (Press Plastik) 1 pcs Rp 148,500
TGL URAIAN PEMASUKAN
### Modal Awal Rp 1,000,000
### Belanja Awal
 PENGELUARAN SALDO KETERANGAN
Rp 1,000,000
Rp 999,500 Err:509