HPP

Steak 1kg 1000 Use Price

Ayam Paha 45000 45 140 6300.0
Kentang 15000 15 30 450.0
Sayuran 36000 36 30 1080.0
Saus 2000.0
Nasi 1500 1500.0
Gas 1000 1000.0
Biaya org 1000 1000.0

Total HPP 13330.0

Harga Jual 25000.0
Diptg 15% 3750
Total 21250.0
Profit 7920.0

HPP
Ebi Furai 1kg 56 Use Price
Ebi Furai 80000 1428.57142857 3 4285.7
Salad 15000 15 100 1500.0
Saus 1000.0

Nasi 1500 1500.0

Gas 1000 1000.0
Biaya org 1000 1000.0

Total HPP 10285.7

Harga Jual 22000.0
Diptg 15% 3300
Total 18700.0
Profit 8414.3

HPP
Telur Nugget 1kg 1000 Use Price
Telur 45000 45 35 1575.0
Salad 15000 15 100 1500.0
Nugget 40000 40 50 2000.0
Saus 1500.0
Nasi 1500 1500.0
Gas 1000 1000.0
Biaya org 1000 1000.0

Total HPP 10075.0

Harga Jual 22000.0
Diptg 15% 3300
Total 18700.0
Profit 8625.0
HPP
Gohyong 1kg 1000 Use Price
Gohyong 47000 47 100 4700.0
Salad 15000 15 100 1500.0
Saus 1000.0

Nasi 1500 1500.0

Gas 1000 1000.0
Biaya org 1000 1000.0

Total HPP 10700.0

Harga Jual 22000.0
Diptg 15% 3300
Total 18700.0
Profit 8000.0

HPP
Karage 1kg 1000 Use Price
Ayam Paha 45000 45 100 4500.0
Salad 15000 15 100 1500.0
Sambal Matah 1000.0
Tepung Karage 1000.0
Nasi 1500 1500.0
Gas 1000 1000.0
Biaya org 1000 1000.0

Total HPP 11500.0

Harga Jual 22000.0
Diptg 15% 3300
Total 18700.0
Profit 7200.0
HPP
Currypuff (Isi) 1kg : 1000 Use/gr Price
Ayam Paha IDR 45,000 45 1500 IDR 67,500
Baput IDR 30,000 30 138 IDR 4,140
B.Bombai IDR 25,000 25 450 IDR 11,250
Kentang IDR 15,000 15 3000 IDR 45,000
B. Kari IDR 112,000 112 90 IDR 10,080
B. Cabe IDR 1,000 1 0 IDR 0
Minyak Grg IDR 15,000 15 400 IDR 6,000
Garam IDR 17,000 17 45 IDR 765
Msg IDR 45,000 45 150 IDR 6,750
Gula Pasir IDR 12,500 12.5 250 IDR 3,125
Merica IDR 35,000 IDR 35 8 IDR 280
Daun Kari IDR 20,000 20 10 IDR 200
Terigu IDR 12,500 12.5 150 IDR 1,875

TOTAL SUB 1 IDR 156,965

HPP
Lumpia Semarang 1kg : 1000 Use/gr Price
Bangkuang IDR 16,000 16 2000 IDR 32,000
Telur IDR 2,500 2500 6 IDR 15,000
Ayam Paha IDR 45,000 45 500 IDR 22,500
Bawang Putih IDR 30,000 30 100 IDR 3,000
Bawang Bombay IDR 25,000 25 250 IDR 6,250
Saus Tiram IDR 51,500 52 100 IDR 5,150
Kecap Manis IDR 23,000 23 100 IDR 2,300
Mecin IDR 45,000 45 40 IDR 1,800
Gula Pasir IDR 12,500 13 100 IDR 1,250
Merica IDR 35,000 35 4 IDR 140
Teri Larong IDR 67,000 67 50 IDR 3,350
Garam IDR 17,000 17 20 IDR 340
Kulit Lumpia IDR 26,000 228 114 IDR 26,000
Gas IDR 50,000 50 50 IDR 2,500
Kerja IDR 40,000 40 250 IDR 10,000
Packing IDR 22,000 22 100 IDR 2,200

IDR 133,780
HPP
Siomay 1kg : 1000 Use/gr Price
Paha Ayam IDR 45,000 45 1000 IDR 45,000
Lemak Ayam IDR 35,000 35 100 IDR 3,500
Minyak Wijen IDR 50,000 50 15 IDR 750
Minyak IDR 30,000 30 30 IDR 900
Bawang Putih IDR 30,000 30 100 IDR 3,000
Bawang Bombay/Merah IDR 30,000 30 100 IDR 3,000
Telur IDR 2,500 2500 1 IDR 2,500
Garam IDR 17,000 17 5 IDR 85
Msg IDR 45,000 45 10 IDR 450
Kaldu Ayam IDR 50,000 50 5 IDR 250
Gula IDR 12,500 13 45 IDR 563
Merica IDR 35,000 35 2 IDR 70
Sagu IDR 30,000 263 100 IDR 26,316
Air Es - - - IDR 0
Kulit Siomay IDR 11,000 1100 1 IDR 1,100
Gas IDR 50,000 220 1 IDR 220
Kerja IDR 40,000 40 250 IDR 10,000
Packing IDR 22,000 22 100 IDR 2,200

IDR 99,903

HPP
Risoles 1kg : 1000 Use/gr Price
Dada Ayam IDR 45,000 45 500 IDR 22,500
Kentang 1kg IDR 20,000 20 1000 IDR 20,000
Wortel IDR 20,000 20 30 IDR 600
Bawang Bombay/Merah IDR 30,000 30 125 IDR 3,750
Bawang Putih IDR 30,000 30 30 IDR 900
Susu Cair Diamond IDR 22,000 22 600 IDR 13,200
MSG IDR 45,000 45 80 IDR 3,600
Garam IDR 17,000 17 20 IDR 340
Merica IDR 35,000 35 2 IDR 70
Margarin IDR 25,000 25 30 IDR 750
Terigu IDR 13,000 13 100 IDR 1,300
Royco IDR 40,000 40 30 IDR 1,200
Gas IDR 50,000 220 1 IDR 220
Kerja IDR 40,000 40 250 IDR 10,000
Packing IDR 22,000 22 100 IDR 2,200

SUB TOTAL 1 IDR 80,630

 TOTAL 1+2 IDR 189,858 HPP
Currypuff (Kulit) 1kg : 1000 Use/gr
Total bisa dibuat
IDR 949 Mentega IDR 20,000 20 120
200 PCs
Terigu IDR 12,500 12.5 1000
Harga Jual IDR 4,000 Minyak Grg IDR 15,000 15 100
Garam IDR 17,000 17 5
Profit IDR 3,051 Gula Pasir IDR 12,500 12.5 15
Air IDR 4,000 4 350
Air Abu IDR 4,000 4 30
0
Notes; 0
Gas IDR 50,000 50 50
Kerja IDR 40,000 40 250
Packing IDR 22,000 22 100
0

TOTAL SUB 2

TOTAL IDR 133,780

1kg/45 pcs IDR 1,486

Harga Jual IDR 4,000

Profit IDR 2,514

 TOTAL IDR 99,903

1kg/45 pcs IDR 2,498

Harga Jual IDR 4,000

Profit IDR 1,502

TOTAL IDR 107,905 Risoles Kulit 1kg : 1000 Use/gr

Terigu IDR 13,000 13 1300
1kg/50 pcs IDR 2,158 Telur IDR 2,500 2500 4
Minyak IDR 12,500 13 30
Harga Jual IDR 4,000 Air IDR 0 0 0

Profit IDR 1,842 SUB TOTAL 2

Price
IDR 2,400
IDR 12,500
IDR 1,500
IDR 85
IDR 188
IDR 1,400
IDR 120
IDR 0
IDR 0
IDR 2,500
IDR 10,000
IDR 2,200
IDR 0

IDR 32,893
 Price
IDR 16,900
IDR 10,000
IDR 375
IDR 0

IDR 27,275
 Break Even

Biaya Sewa IDR 1,000,000

Biaya Karyawan IDR 1,200,000
Listrik IDR 150,000
Air IDR 100,000
Bensin IDR 500,000
Total IDR 2,950,000

Perhari minimal
IDR 98,333.33 Per minggu IDR 688,333.33
mendapatkan

Biasa kerja hanya 3 hari,

IDR 229,444.44
Jumat Sabtu Minggu

minimal penjualan
makanan jika diharga 12
20k
Nyemilin.Aja Profit Gross

Month : July
No. Date Week Total/Week Remarks
1 Week 1
2 Week 2
3 Week 3
4 Week 4
TOTAL PROFIT GROSS IDR 0

Month : August
No. Date Week Total/Week Remarks
1 Week 1
2 Week 2
3 Week 3
4 Week 4
TOTAL PROFIT GROSS IDR 0

Month : September
No. Date Week Total/Week Remarks
1 Week 1
2 Week 2
3 Week 3
4 Week 4
TOTAL PROFIT GROSS IDR 0
 Month : Oktober
Remarks No. Date Week Total/Week
1 Week 1
2 Week 2
3 Week 3
4 Week 4
TOTAL PROFIT GROSS IDR 0

Month : November
Remarks No. Date Week Total/Week
1 Week 1
2 Week 2
3 Week 3
4 Week 4
TOTAL PROFIT GROSS IDR 0

Month : December
Remarks No. Date Week Total/Week
1 Week 1
2 Week 2
3 Week 3
4 Week 4
TOTAL PROFIT GROSS IDR 0
 Remarks

IDR 0

Remarks

IDR 0

Remarks

IDR 0