You are on page 1of 1

BIRTHDAY CAKE

QUANTITY PRODUCED : PORTION SIZE : 1 Cakes (20cm)

DATE : Oktober 2022


NO INGREDIENTS QUANTITY UNIT UNIT PRICE (RP) COST (RP)
1 Eggs 5 btr Rp47,775.00 Rp20,901.56
2 Sugar 150 gr Rp1,944,675.00 Rp8,167.64
3 Butter 60 gr Rp82,000.00 Rp21,674.01
4 Cake flour 150 gr Rp24,180.00 Rp5,077.80
5 Whipped Cream 500 gr Rp181,425.00 Rp90,712.50
6 Peach 0.5 can Rp 89,775.00 Rp 44,887.50
7 Kiwi 2 buah Rp241,348.00 Rp24,134.80
8 Strawberry 5 buah Rp186,225.00 Rp9,311.25
9 Cherry 4 buah Rp2,000.00 Rp8,000.00
10 Strawberry jam 180 gr Rp81,026.00 Rp44,196.00
11 Apricot Glaze gel 20 gr Rp642,600.00 Rp2,570.40

TOTAL Rp279,633.46
COST PORTION Rp279,633.46
FOOD COST 17%
PRELIMINARY SELLING Rp1,644,902.70
PROJECTED SELLING Rp1,645,000.00
NET PRICE Rp1,990,450.00

You might also like