MODAL SARANA

ALAT QTY NOMINAL QTY JML NOMINAL JML

KOMPOR 1 Rp 80,000 5 Rp 400,000
REGULATOR 1 Rp 90,000 5 Rp 450,000
DEEP FRYER 1 Rp 50,000 5 Rp 250,000
JUMLAH - Rp 220,000 - Rp 1,100,000

MODAL BAHAN
ALAT QTY NOMINAL QTY JML NOMINAL JML
TEPUNG TERIGU 1 Rp 10,000 25 Rp 250,000
TEPUNG MAIZENA 1 Rp 10,000 25 Rp 250,000
DAGING SATE 300 Rp 120,000 5 Rp 600,000
JUMLAH - Rp 140,000 - Rp 1,100,000

TOTAL
TOTAL MODAL DANA - Rp 360,000 - Rp 2,200,000
 HARGA BAHAN SAMBAL
BAHAN QTY KET NOMINAL
DELMONTE EXTRA H 1 KG Rp 21,500
DELMONTE SAOS TO 1 KG Rp 16,500
MAGGI BUBUK 1 RENTENG Rp 5,000
BAWANG PUTIH ½ KG Rp 10,000
TOMAT 1 KG Rp 9,500
GULA 1 KG Rp 15,000
GARAM 1 PCS Rp 2,000
MERICA 1 SACHET Rp 1,000
TOTAL - - Rp 80,500

BAHAN SAMBAL
BAHAN QTY KET NOMINAL
LOMBOK 13 BUAH (35 GRAM Rp 700
TOMAT 19 BUAH (½ KG) Rp 4,750
BAWANG PUTIH 15 SIUNG (50 GRAMRp 500
AIR 1100 M (1,1 LITER) Rp 275
TEPUNG MAIZENA 3 SDM (40 GRAM) Rp 400
GULA PASIR 5 SDM (80 GRAM) Rp 1,200
MAGGI 6 SACHET Rp 2,500
MERICA 1 PUCUK SDT
GARAM 3 JUMPUT
DELMONTE EXTRA H 1 KG Rp 21,500
DELMONTE SAOS TO 200 G Rp 3,300
GAS 15.00% USE (3KG) Rp 3,000
TOTAL Rp 38,125

HASIL JADI 2018 G (2.18 KG) -

 HARGA BAHAN BAKU
BAHAN QTY KET NOMINAL
DELMONTE EXTRA HO 1 KG Rp 21,500
DELMONTE SAOS TOM 1 KG Rp 16,500
MAGGI BUBUK 1 RENTENG Rp 5,000
BAWANG PUTIH ½ KG Rp 10,000
TOMAT 1 KG Rp 9,500
GULA 1 KG Rp 15,000
GARAM 1 PCS Rp 2,000
MERICA 1 SACHET Rp 1,000
LOMBOK 1 KG Rp 20,000
AIR GALON 1 GALON Rp 5,000
GAS 1 TABUNG Rp 20,000
TEPUNG TERIGU 25 KG Rp 250,000
TEPUNG MAIZENA 25 KG Rp 250,000
DAGING SATE 1500 TUSUK Rp 600,000
TOTAL - - ###