Pie ayam

Item Harga Nett harga per gram

Jumlah
mentega 3000 /100g 30 150g 200 g
tepung 10000 /kg 10 350g+4sdm 402 g
keju 13000 /170g 76.470588235294 100g 100 g
baking soda 5000 /54g 92.592592592593 1sdm 13 g
garam 7000 /500g 14 3g 3g
susu bubuk 11000 /100g 110 5sdm+500ml air 65 g
telur 24000 /kg 24 1pcs 56 g
bawang bombay 6500 /100g 65 1/2 piece 50 g
bawang putih 5400 /100g 54 2 siung 26 g
daging ayam 4700 /100g 47 350g 350 g
cream soup instan 14500 /pcs 14500 1bks 1 pcs
merica 16000 /100g 160 1/2 sdt 5g
telur puyuh 18000 /kg 18 8pcs 104 g
mix vegies 30000 /500g 60 - -
gula palem suiker 5000 /100g 50 - -
buah apel 29000 /kg 29 - -
kayu manis 5225 /35g 149.28571428572 - -
maizena 5400 /100g 54 - -
gula pasir 15000 /Kg 15 - -
cocoa powder 25000 /90g IDR 277.78 - -
marshmallow 30000 /200g IDR 150.00 - -
beng-beng mini 27000 /30pcs IDR 900.00 - -
252725 Total Nett 2pie

Harga satuan

gas
Tenaga kerja 200 3000000 15000 60000
Listrik
alumunium foil
box
baking paper

Price
Pie ayam Pie ayam + vegies Pie ayam braided
harga kasar jumlah harga kasar Jumlah harga kasar
6000 200 g 6000 300g 400 g IDR 12,000
4020 402 g 4020 700g+6sdm 778 g IDR 7,780
7647.058823529 100 g 7647.05882352941 175g 175 g IDR 13,382
1203.703703704 13 g 1203.7037037037 2sdm 26 g IDR 2,407
42 3g 42 6g 6 g IDR 84
7150 65 g 7150 10sdm 130 g IDR 14,300
1344 56 g 1344 2pcs 112 g IDR 2,688
3250 50 g 3250 1/4pcs 75 g IDR 4,875
1404 26 g 1404 3siung 39 g IDR 2,106
16450 170 g 7990 520g 520 g IDR 24,440
14500 1 pcs 14500 1 1/2 pcs 2 pcs IDR 21,750
800 5g 800 1sdt 10 g IDR 1,600
1872 - - 10pcs 130 g IDR 2,340
- 150 g 9000 - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
65682.76252723 2pie 64350.7625272331 3 pie with braid IDR 109,753

32841.38126362 32175.3812636166 IDR 36,584

4000 4000 IDR 4,000

5000 5000 IDR 5,000
1500 1500 IDR 1,500
5000 5000 IDR 5,000
1500 1500 IDR 1,500
100 100 IDR 100

49941.38126362 49275.3812636166 IDR 53,684

 Pie apple Pie coklat
jumlah harga kasar jumlah harga kasar
150g+2sdm 226 g IDR 6,780 200 g IDR 6,000 24.25 kilo
350g 350 g IDR 3,500 350 g IDR 3,500 8.4875 kilo
10g 10 g IDR 765 10 g IDR 765 14.125 bks
13g 13 g IDR 1,204 13 g IDR 1,204 3.466667 pcs
3g 3g IDR 42 3 g IDR 42
5sdm 65 g IDR 7,150 169 g IDR 18,590 2.18625 boks
1pcs 56 g IDR 1,344 56 g IDR 1,344 3 kilo
- - - - - 8 pcs
- - - - - 416 pcs
- - - - - 4.6 kilo
- - - - - 16 pcs
- - - - -
- - - - - 40 pcs
- - - - -
50g 50 g IDR 2,500 - -
1kg 1000 g IDR 29,000 - -
4sdt 20 g IDR 2,986 - -
2sdm 26 g IDR 1,404 - -
6g+100g 106 g IDR 1,590 58 g IDR 870
- - - 50 g IDR 13,889
- - - 50 g IDR 7,500
- - - 12 pcs IDR 10,800
2pie IDR 56,674 2 pie IDR 64,503

IDR 28,337 IDR 32,252

IDR 4,000 IDR 4,000

IDR 5,000 IDR 5,000
IDR 1,500 IDR 1,500
IDR 5,000 IDR 5,000
IDR 1,500 IDR 1,500
IDR 100 IDR 100

IDR 45,437 IDR 49,352

13 11.25
8 0.4875
16
5

4
2

10
 item harga per nett Bluder Baso Ayam
Bahan roti jumlah
mentega IDR 3,000 /100g IDR 30 150 g
tepung protein tinggi IDR 13,000 /kg IDR 13 425 g
tepung protein sedang IDR 10,000 /kg IDR 10 75 g
gula pasir IDR 15,000 /Kg IDR 15 161 g
susu bubuk IDR 11,000 /100g IDR 110 50 g
fermipan IDR 10,000 /44g IDR 227 8g
bread improver IDR 18,000 /100g IDR 180 7g
garam IDR 7,000 /500g IDR 14 3g
telur IDR 24,000 /kg IDR 24 224 g
total

bahan isian jumlah

buah kundur kering IDR 20,000 /250g IDR 80 87 g
dagin gayam giling IDR 58,000 /1kg IDR 58 525 g
bawang putih IDR 5,400 /100g IDR 54 65 g
bawang bombay IDR 6,500 /100g IDR 65 175 g
garam IDR 7,000 /500g IDR 14 8g
merica IDR 16,000 /100g IDR 160 8g
kecap manis IDR 30,000 /520ml IDR 58 50 g
keju
ham slice
total

Labor cost + tools jumlah

cook IDR 10,000 /hr 2 Hr
mixer(listrik) IDR 2,000 1 Hr
oven(gas) IDR 21,000 /3kg IDR 7 4 Hr
total

total cost (±25pcs)

price
income
Bluder Baso Ayam
Harga jumlah Harga
IDR 4,500 150 g IDR 4,500
IDR 5,525 425 g IDR 5,525
IDR 750 75 g IDR 750
IDR 2,415 161 g IDR 2,415
IDR 5,500 50 g IDR 5,500
IDR 1,818.18 8g IDR 1,818.18
IDR 1,260 7g IDR 1,260
IDR 42 3g IDR 42
IDR 5,376 224 g IDR 5,376
IDR 27,186 IDR 27,186

Harga
IDR 6,960
IDR 30,450
IDR 3,510
IDR 11,375
IDR 112
IDR 1,280
IDR 2,885

IDR 56,572

Harga
IDR 20,000
IDR 2,000
IDR 25
IDR 22,025

IDR 105,782
IDR 4,231 /pcs

IDR 9,000###
IDR 4,769
 Item Harga nett Chicken cordon bleu
tepung terigu IDR 10,000 /kg IDR 10 300 g IDR 3,000
tepung panir IDR 15,000 /kg IDR 15 300 g IDR 4,500
dada ayam filet IDR 45,000 /kg IDR 45 1000 g IDR 45,000
kentang IDR 14,000 /kg IDR 14 500 g IDR 7,000
telur IDR 24,000 /kg IDR 24 56 g IDR 1,344
ham slice IDR 25,000 /200g IDR 125 120 g IDR 15,000
keju quick melt IDR 30,000 /165g IDR 181.82 50 g IDR 9,091
lada IDR 16,000 /100g IDR 160 4 g IDR 640
garam IDR 7,000 /500g IDR 14 4 g IDR 56
gula palem IDR 5,000 /100g IDR 50 90 g IDR 4,500
kaldu jamur IDR 15,000 /100g IDR 150 15 g IDR 2,250
susu bubuk IDR 11,000 /100g IDR 110 60 g IDR 6,600
bawang putih IDR 5,400 /100g IDR 54 15 g IDR 810
maizena IDR 5,400 /100g IDR 54 15 g IDR 810
IDR 227,800 IDR 100,601
per pcs IDR 25,150
price IDR 30,000
profit IDR 4,850
 Item Harga nett Rough price
tepung terigu IDR 10,000 /kg IDR 10 150 g IDR 1,500
tepung beras 50 g 0g
ragi IDR 10,000 /44g IDR 227.27 4 g IDR 909.09
gula IDR 15,000 /Kg IDR 15 30 g IDR 450
garam IDR 7,000 /500g IDR 14 4 g IDR 56
telur IDR 24,000 /kg IDR 24 56 g IDR 1,344
sosis IDR -
kentang goreng 400 g IDR -
tepung panir IDR 15,000 /kg IDR 15 200 g IDR 3,000
sumpit
IDR 7,259