1 terigu 1 kg 15,500 15,500

2 Blue band 40,000 40,000

3 Telor 4 10,000 10,000
4 Wisman dll 15,000 15,000
5 Susu 5,000 5,000
6 Selai 3 37,000 111,000
7 Tepung maizena+olesan loyang 5,000 5,000
8 Olesan kuning telur 25,000 25,000
9 Biaya lain2 (minyak) 50,000
10 Toples 12 pak 75,000
10 6,250 62,500
11 Tenaga/hari 100,000 100,000
439,000
10 150,000 1,500,000
29%
1,061,000