Menu Name SEAFOOD KALENG LOBSTER BESAR SIZE S

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE

Lobster BESAR 1 6 150,000 25,000

jagung 1 2 5,000 2,500

kerang mix 300 2000 40,000 20
bumbu 1 1 5,000 5,000
Udang 2 40 120,000 3,000

Total Hpp
selling price
Laba

Menu Name SEAFOOD KALENG LOBSTER BEAR SIZE M

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE

Lobster BESAR 2 6 150,000 25,000

jagung 1 2 5,000 2,500

kerang mix 300 2000 40,000 20
bumbu 1 1 5,000 5,000
Udang 3 40 120,000 3,000

Total Hpp
selling price
Laba

Menu Name SEAFOOD KALENG LOBSTER BEAR SIZE L

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE

Lobster BESAR 3 6 150,000 25,000

jagung 2 2 5,000 2,500

kerang mix 300 2000 40,000 20
bumbu 1 1 5,000 5,000
Udang 4 40 120,000 3,000
Total Hpp
selling price
Laba
PURCHASE PRICE
25,000
add on
Spagheti+Sosis tambah 5500
2,500
6,000
5,000
6,000

44,500
95,000
53%

PURCHASE PRICE
50,000
add on
Spagheti+Sosis tambah 5500
2,500
6,000
5,000
9,000

72,500
155,000
53%

PURCHASE PRICE
75,000
add on
Spagheti+Sosis tambah 5500
5,000
6,000
5,000
12,000
103,000
215,000
52%
Menu Name SEAFOOD KALENG kEPITING SIZE S

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
kepiting 1 4 100000 25000 25,000

jagung 1 2 5000 2500 2,500

kerang mix 300 2000 40000 20 6,000
bumbu 1 1 5000 5000 5,000
Udang 2 40 120,000 3,000 6,000

Total Hpp 44,500

selling price 95,000
Laba 53%

Menu Name SEAFOOD KALENG LOBSTER KECIL SIZE M

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
kepiting 2 4 100000 25000 50,000

jagung 1 2 5000 2500 2,500

kerang ijo 300 1000 15000 15 4,500
bumbu 1 1 5000 5000 5,000
Udang 2 40 120,000 3,000 6,000

Total Hpp 68,000

selling price 140,000
Laba 51%

Menu Name SEAFOOD KALENG KEPITING SIZE L

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
kepiting 3 4 100000 25000 75,000
sosis 2 50 70000 1400 2,800
Spageti 2 6 14000 2333 4,667
jagung 2 2 5000 2500 5,000
kerang ijo 400 1000 15000 15 6,000
bumbu 1 1 5000 5000 5,000
Udang 2 40 120,000 3,000 6,000

Total Hpp 104,467

selling price 200,000
Laba 48%
 add on
Spagheti+Sosis tambah 5500

add on
Spagheti+Sosis tambah 5500
Menu Name SEAFOOD KALENG LOBSTER KECIL SIZE M

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
kepiting 1 4 100000 25,000 25,000
Lobster 2 6 150,000 25,000 50,000
jagung 1 2 5000 2,500 2,500
kerang mix 300 2000 40000 20 6,000
bumbu 1 1 5000 5,000 5,000

Total Hpp 88,500

selling price 160,000
Laba 45%

Menu Name SEAFOOD KALENG KEPITING SIZE L

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
kepiting 2 4 100000 25,000 50,000
Lobster 2 6 150,000 25,000 50,000
jagung 1 2 5000 2,500 2,500
kerang mix 300 2000 40000 20 6,000
bumbu 1 1 5000 5,000 5,000

Total Hpp 113,500

selling price 210,000
Laba 46%
add on
Spagheti+Sosis tambah 5500
Menu Name UDANG BERBAGAI SAUS

No INGREDIENTS TOTAL QTY MATERIAL PRICE UNIT PRICE PURCHASE PRICE

udang 5 40 120000 3000 15000
bumbu 1 1 3000 3000 3000

Total Hpp 18000

selling price 33000
Laba 45%

No INGREDIENTS TOTAL QTY MATERIAL PRICE UNIT PRICE PURCHASE PRICE

udang 3 20 150000 7500 22500
bumbu 1 1 3000 3000 3000

Total Hpp 25500

selling price 55000
Laba 54%

Menu Name UDANG Bakar

No INGREDIENTS TOTAL QTY MATERIAL PRICE UNIT PRICE PURCHASE PRICE

udang 3 20 150000 7500 22500
bumbu 1 1 3000 3000 3000

Total Hpp 25500

selling price 55000
Laba 54%

No INGREDIENTS TOTAL QTY MATERIAL PRICE UNIT PRICE PURCHASE PRICE

udang 4 20 150000 7500 30000
bumbu 1 1 3000 3000 3000

Total Hpp 33000

selling price 70000
Laba 53%
Menu Name Cumi Tepung BERBAGAI SAUS

No INGREDIENTOTAL QTYMATERIAL PRICE UNIT PRICEPURCHASE PRICE

cumi 1 6 80,000 13,333 13,333
bumbu 1 1 2,000 2,000 2,000
Tepung 75 1000 15,000 15 1,125
Total Hpp 16,458
selling price 35,000
Laba 53%

Menu Name Cumi bakar

No INGREDIENTOTAL QTYMATERIAL PRICE UNIT PRICEPURCHASE PRICE

cumi 2 6 80,000 13,333 26,667
bumbu 1 1 3,000 3,000 3,000

Total Hpp 29,667

Selling Price 60,000
Laba 51%
Menu Name KEPITING BERBAGAI SAUS S

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
Kepiting 1 4 100,000 25,000 25,000
bumbu 1 1 3,000 3,000 3,000

Total Hpp 28,000

selling price 60,000
Laba 53%

Menu Name KEPITING BERBAGAI SAUS M

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
Kepiting 2 4 100,000 25,000 50,000
bumbu 1 1 3,000 3,000 3,000

Total Hpp 53,000

selling price 100,000
Laba 47%

Menu Name KEPITING BERBAGAI SAUS L

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
Kepiting 3 4 100,000 25,000 75,000
bumbu 1 1 3,000 3,000 3,000

Total Hpp 78,000

selling price 140,000
Menu Name Lobster Bakar S

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
Lobster 1 6 150,000 25,000 25,000
bumbu 1 1 3,000 3,000 3,000

Total Hpp 28,000

selling price 70,000
Laba 60%

Menu Name Lobster Bakar M

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
Lobster 2 6 150,000 25,000 50,000
bumbu 1 1 3,000 3,000 3,000

Total Hpp 53,000

selling price 110,000
Laba 52%

Menu Name Lobster Bakar L

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICE PURCHASE PRICE
Lobster 3 6 150,000 25,000 75,000
bumbu 1 1 3,000 3,000 3,000

Total Hpp 78,000

selling price 160,000
Laba 51%
Menu Name Kerang ijo 1/2 kg

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICEPURCHASE PRICE

kerang Ijo 500 1000 15,000 15 7,500
bumbu 1 1 3,000 3,000 3,000

Total Hpp 10,500

selling price 25,000
Laba 58%

Menu Name Kerang ijo 1 kg

No INGREDIENTS TOTAL QTY MATERIAL QTY PRICE UNIT PRICEPURCHASE PRICE

kerang Ijo 1000 1000 15,000 15 15,000
bumbu 1 1 3,000 3,000 3,000

Total Hpp 18,000

selling price 40,000
Laba 55%
Menu Nam Kerang dara 1/2 kg

No INGREDIENTS TOTAL QTYMATERIAL PRICE UNIT PRICEPURCHASE PRICE

kerang dara 500 1000 25,000 25 12,500
bumbu 1 1 3,000 3,000 3,000

Total Hpp 15,500

selling price 30,000
Laba 48%

Menu Nam Kerang Dara 1 kg

No INGREDIENTS TOTAL QTYMATERIAL PRICE UNIT PRICEPURCHASE PRICE

kerang dara 1000 1000 25,000 25 25,000
bumbu 1 1 3,000 3,000 3,000

Total Hpp 28,000

selling price 50,000
Laba 44%