Item APC Unit price Qty

Base Eclaire
Tepung terigu(HP) /kg(1pouch) Rp 13,000 Rp 13 120 gr/ml
Garam /500gr(1pax) Rp 7,000 Rp 14 1 gr/ml
Telur /Kg(18pcs) Rp 28,000 Rp 1,000 3 pcs
Gula putih /kg Rp 15,000 Rp 15 1 gr/ml
Unsalted Butter /1kg Rp 140,000 Rp 140 85 gr/ml
Custard cream
Susu cair /1Ltr(1box) Rp 18,000 Rp 18 500 gr/ml
Gula putih /kg Rp 15,000 Rp 15 125 gr/ml
Telur(yolk) /Kg(18pcs) Rp 28,000 Rp 1,000 8 pcs
Tepung terigu(LP) /kg(1pouch) Rp 14,000 Rp 14 15 gr/ml
Tepung maizena /100g(1box) Rp 5,400 Rp 5 25 gr/ml
Whippy cream /200gr(1Pax) Rp 28,000 Rp 140 25 gr/ml
coklat kompound /1kg Rp 55,000 Rp 55 150 gr/ml
Vanilla essence /20gr Rp 7,000 Rp 350 3 gr/ml
Rum essence /60ml Rp 11,000 Rp 183 5 gr/ml
Rp 278,000 18 pcs
Total
Per serivng 1 pcs
Misc item cost
Gas /3Kg Rp 21,000 Rp 700 0.2 day
Total Rp 21,000 Rp 140
Total cost 46%
Sold Price Rp 3,000
Profit Rp 1,624
 Price

Rp 1,560
Rp 14
Rp 3,000
Rp 15
Rp 11,900

Rp 9,000
Rp 1,875
Rp 8,000
Rp 210
Rp 135
Rp 3,500
Rp 8,250
Rp 1,050
Rp 917
Rp 49,426
Rp 1,236

Rp 140
Rp 140
Rp 1,376
Rp 3,000
Rp 1,624
 Item APC Unit price Qty Price
Roti Bluder
Mentega /200gr(1Pcs) Rp 6,000 Rp 30 150 Rp 4,500
Tepung terigu(HP) /kg(1pouch) Rp 13,000 Rp 13 425 Rp 5,525
Tepung terigu(MP) /kg(1pouch) Rp 13,000 Rp 13 75 Rp 975
Gula putih /kg Rp 15,000 Rp 15 161 Rp 2,415
Susu bubuk /800gr(1box) Rp 73,000 Rp 91 50 Rp 4,563
Ragi instan /44gr(1box) Rp 25,000 Rp 568 8 Rp 4,545
bread improver /100g Rp 18,000 Rp 180 7 Rp 1,260
Garam /500gr(1pax) Rp 7,000 Rp 14 6 Rp 84
Telur /Kg(18pcs) Rp 28,000 Rp 1,000 5 pcs Rp 5,000
Rp 198,000 28 pcs Rp 28,867
Total
Per Pcs Rp 1,031
Isi baso ayam
Buah kundur kering /250gr Rp 20,000 Rp 80 57 Rp 4,560
Ayam dada filet /Kg Rp 48,000 Rp 48 400 Rp 19,200
Bawang putih /Kg Rp 25,000 Rp 25 40 Rp 1,000
Bawang bombay /Kg Rp 20,000 Rp 20 100 Rp 2,000
Garam /500gr(1pax) Rp 7,000 Rp 14 8 Rp 112
Lada /100gr Rp 16,000 Rp 160 8 Rp 1,280
Kaldu jamur /400gr(1pax) Rp 45,000 Rp 113 5 Rp 563
Kecap manis /520ml(1btl) Rp 24,000 Rp 46 50 Rp 2,308
Rp 205,000 30 pcs Rp 31,022
Total
Per Pcs Rp 1,034
Package cost
Baking paper /25Pcs Rp 1,250 Rp 50 1 pcs Rp 50
plastik clip /100pcs Rp 5,000 Rp 50 1 pcs Rp 50
Total Rp 6,250 1 pcs Rp 100
Misc item cost
Gas /3Kg Rp 21,000 Rp 700 0.3 day Rp 175
Electricity /Kwh Rp 20,000 Rp 667 0.3 day Rp 167
Total Rp 41,000 Rp 342
Total cost 25% Rp 2,507
Sold Price Rp 10,000
Profit Rp 7,493
 Base puff
Shortening /500gr(1pax) Rp 15,000 Rp 30 60 gr/ml Rp 1,800
Mentega /200gr(1Pcs) Rp 6,000 Rp 30 80 gr/ml Rp 2,400
Tepung terigu(MP) /kg(1pouch) Rp 13,000 Rp 13 430 gr/ml Rp 5,590
Gula putih /kg Rp 15,000 Rp 15 15 gr/ml Rp 225
15 pcs Rp 10,015
Total Rp 49,000
Per-pcs Rp 668
Isi baso ayam
Buah kundur kerin /250gr Rp 20,000 Rp 80 57 gr/ml Rp 4,560
Ayam dada filet /Kg Rp 48,000 Rp 48 400 gr/ml Rp 19,200
Bawang putih /Kg Rp 25,000 Rp 25 40 gr/ml Rp 1,000
Bawang bombay /Kg Rp 20,000 Rp 20 100 gr/ml Rp 2,000
Garam /500gr(1pax) Rp 7,000 Rp 14 8 gr/ml Rp 112
Lada /100gr Rp 16,000 Rp 160 8 gr/ml Rp 1,280
Kaldu jamur /400gr(1pax) Rp 45,000 Rp 113 5 gr/ml Rp 563
Kecap manis /520ml(1btl) Rp 24,000 Rp 46 50 gr/ml Rp 2,308
Rp 205,000 30 gr/ml Rp 31,022
Total
Per Pcs Rp 1,034
Total cost 43% Rp 1,702
Sold Price Rp 4,000
Profit Rp 2,298
 Item APC Unit price Qty Price
Hotang
Tepung terigu(MP) /kg(1pouch) Rp 13,000 Rp 13 150 gr/ml Rp 1,950
tepung beras /500g(1box) Rp 8,000 Rp 16 50 gr/ml Rp 800
Ragi instan /44gr(1box) Rp 25,000 Rp 568 4 gr/ml Rp 2,273
Gula putih /kg Rp 15,000 Rp 15 30 gr/ml Rp 450
Garam /500gr(1pax) Rp 7,000 Rp 14 4 gr/ml Rp 56
Telur /Kg(18pcs) Rp 28,000 Rp 1,000 56 gr/ml Rp 56,000
Sosis /1pax(15pcs) Rp 20,000 Rp 1,333 10 pcs Rp 13,333
Kentang utuh /kg Rp 20,000 Rp 20 500 gr/ml Rp 10,000
Tepung panir /kg(1pouch) Rp 15,000 Rp 15 200 gr/ml Rp 3,000
Chopstick /100Pair Rp 10,000 Rp 100 5 pcs Rp 500
Rp 161,000 20 pcs Rp 88,362
Total
Per-Pcs Rp 4,418
Misc item cost
Gas /3Kg Rp 21,000 Rp 700 0.3 day Rp 175
Cooking oil /Ltr Rp 20,000 Rp 667 0.3 day Rp 167
Rp 342
Total cost 53% Rp 4,760
Sold Price Rp 9,000
Profit Rp 4,240