MIE NAGIH

PLANNED EXPENSES PORTION

Cooker Costs Jan

Biaya Masak Rp2,000

Subtotal Err:508

Ingredients Costs Jan

Bawang Merah Rp700

Bawang Putih Rp700
Kecap Asin Rp1,000
Kecap Manis Rp105
Garam Rp100
Gula Rp100
Kaldu Rp450
Daun Seledri Rp70
Daun Bawang Rp200
Jahe Rp185
Lada Rp400
Sari Ayam Rp500
Cabe Rawit Rp700
Daun Parsley Rp32
Subtotal Err:508

Basic Ingredients Costs Jan

Packaging + Design Rp2,500

Karage/ Baso Rp2,000
Pangsit Goreng Rp4,000
Bakmie Besar Rp5.000
Bakmie Sedang Rp2,500
Gas Rp1,000
Subtotal Err:508
TOTALS Jan
Modal 1 Bakmie Biasa Porsi Sedang Rp21.542
Modal 1 Bakmie Biasa Porsi Besar Rp24,042
Modal 1 Bakmie Komplit Porsi Sedang Rp27.542
Modal 1 Bakmie Komplit Porsi Besar Rp30,042
Modal 1 Bakmie Komplit Puedeees Porsi Besar Rp28,542
Modal 1 Bakmie Komplit Puedeees Porsi Sedang Rp31,042