NO NAMA ITEM

%
1 Bakso Goreng ###
2 Bakso Halus ###
3 Bakso Jumbo Halus ###
4 Bakso Jumbo Urat ###
5 Bakso Kotak Pedas ###
6 Bakso Urat ###
7 Es teh manis(Bakso) ###
8 Es teh tawar(Bakso) ###
9 Goreng Ampela Ati ###
10 Goreng Bulat ###
11 Goreng Isi Udang ###
12 Goreng Mekar ###
13 Goreng Panjang ###
14 Goreng Rambutan ###
15 KOPI ###
16 Lontong Bakso ###
17 Mie Kuning ###
18 Siomay Mekar ###
19 Siomay Panjang ###
20 Tahu Coklat Isi Bakso ###
24 Tahu putih Topping Bakso ###
29 Teh Manis Panas (Bakso) ###
36 Teh tawar (Bakso) ###
 YANG AKAN DATANG
NO NAMA ITEM
HPP PPN HARGA JUAL PROFIT %
1 Nasi pecel 6,383 800 18,000 10,817 60%
2 Pecel 5,150 800 15,000 9,050 60%
3 Paru 6,000 800 17,000 10,200 60%
4 Empal 6,500 800 17,000 9,700 57%
5 Lidah 8,200 800 17,000 8,000 47%
6 Limpa 6,000 800 17,000 10,200 60%
7 Tahu 600 800 5,000 3,600 72%
8 Tempe 750 800 5,000 3,450 69%
9 Bakwan Jagung 1,250 800 6,000 3,950 66%
10 Telur Ceplok/Dadar 2,000 800 7,000 4,200 60%
11 Telur Asin 3,200 800 10,000 6,000 60%
12 Rempeyek 3,750 800 10,000 5,450 55%
13 Lempeng 3,200 800 10,000 6,000 60%
14 Kripik Paru 29,000 800 44,000 14,200 32%
15 Nasi Rawon 12,033 800 33,000 20,167 61%
16 Rawon 10,000 800 28,000 17,200 61%
17 Es Teh Manis (Pecel) 750 800 8,000 6,450 81%
18 Es Jeruk (Pecel) 1,250 800 10,000 7,950 80%
19 Jeruk Panas 1,000 800 8,000 6,200 78%
20 Teh Manis Panas (Pecel) 500 800 7,000 5,700 81%
21 Beras Kencur 5,500 800 13,000 6,700 52%
22 Kunir Asem 5,500 800 13,000 6,700 52%
23 Es Beras Kencur 6,000 800 16,000 9,200 58%
24 Es Kunis Asem 6,000 800 16,000 9,200 58%
25 Kopi 4,000 800 10,000 5,200 52%
26 Nasi Putih 2,033 800 8,000 5,167 65%
29 Kripik Tempe (Pecel) 6,000 800 15,000 8,200 55%
30 Teh Tawar Panas 300 800 6,000 4,900 82%
31 Es teh Tawar (Pecel) 750 800 7,000 5,450 78%
32 Air Putih 200 800 2,500 1,500 60%
33 Kerupuk Udang 500 800 3,000 1,700 57%
34 Es Batu 500 800 3,000 1,700 57%
41 Ayam Goreng 10,000 800 25,000 14,200 57%
42 Ayam Kepala 5,500 800 15,000 8,700 58%
AVERAGE 62%
 YANG AKAN DATANG
NO NAMA ITEM
HPP PPN HARGA JUAL PROFIT %
1 Mie Aceh Rebus 13,900 900 30,000 15,200 51%
2 Mie Aceh Goreng 13,225 900 30,000 15,875 53%
3 Nasi Goreng Sapi 12,825 900 30,000 16,275 54%
4 Nasi Goreng Tuna 16,650 900 35,000 17,450 50%
5 Nasi Goreng Rendang Telor 10,500 900 30,000 18,600 62%
6 Nasi Goreng Rendang Daging 15,050 900 33,000 17,050 52%
7 Nasi Goreng Rendang Daging Telor 16,800 900 38,000 20,300 53%
8 Nasi Goreng Abang Adik 5,900 900 27,000 20,200 75%
9 Gulai Kepala Ikan 21,500 900 48,000 25,600 53%
10 Nasi Sop Buntut 21,000 900 50,000 28,100 56%
11 Nasi Putih 1,500 500 8,000 6,000 75%
12 Tambahan Telor 1,500 - 7,000 5,500 79%
13 Tambahan Daging Rendang 6,500 500 15,000 8,000 53%
18 Teh Kosong/Tawar 1,000 - 5,000 4,000 80%
19 Teh Manis Panas 2,500 - 7,000 4,500 64%
20 AIR PUTIH PANAS/BIASA 1,000 - 5,000 4,000 80%
21 AIS KOPI PO 5,500 900 18,000 11,600 64%
22 AIS KOPI BING 6,100 900 18,000 11,000 61%
23 CAPPUCINO HOT 5,325 900 18,000 11,775 65%
24 AIS CAPPUCINO 5,325 900 20,000 13,775 69%
25 AMERICANO 4,600 - 16,000 11,400 71%
26 VIETNAM DRIP 3,250 900 20,000 15,850 79%
27 AIS SUSU MATCHA 5,900 900 18,000 11,200 62%
28 AIS THAI TEA 5,300 900 18,000 11,800 66%
29 AIS TEH TARIK BUBLLE 5,575 900 18,000 11,525 64%
30 AIS SHOKLAT 5,200 900 18,000 11,900 66%
31 AIS SHOKLAT SUSU 7,100 900 23,000 15,000 65%
32 AIS SHOKLAT KOPI 8,100 900 23,000 14,000 61%
33 Brown Sugar KOPI BOBA 6,700 900 23,000 15,400 67%
34 Brown Sugar MILK TEA 7,650 900 23,000 14,450 63%
35 Brown Sugar FRESH MILK 7,650 900 23,000 14,450 63%
36 Brown Sugar MATCHA 10,200 900 25,000 13,900 56%
37 Teh Tarik Panas 3,600 900 13,000 8,500 65%
38 Ais Teh Original 2,300 - 8,000 5,700 71%
39 KOPI HITAM / TUBRUK 4,600 - 15,000 10,400 69%
40 TEH TARIK AIS 4,575 900 14,000 8,525 61%
AVERAGE 64%
 SELISIH
YANG AKAN DATANG
NO NAMA ITEM
HPP PPN HARGA JUAL PROFIT % HARGA
JUAL
1 RAWON 9,661 1,500 30,000 18,839 63% 2,000
2 NASI RAWON 11,661 1,200 35,000 22,139 63% 2,000
3 PARU 6,500 950 18,000 10,550 59% 2,000
4 LIMPA 6,500 950 18,000 10,550 59% 2,000
5 EMPAL 8,000 950 20,000 11,050 55% 4,000
6 OTAK 7,250 950 17,000 8,800 52% 1,000
7 KERUPUK UDANG 3,000 - 6,000 3,000 50% -
8 KERUPUK IKAN 3,000 950 8,000 4,050 51% 2,000
9 NASI PUTIH 2,000 950 8,000 5,050 63% 1,000
10 SINOM 3,000 950 16,000 12,050 75% 1,000
11 BERAS KENCUR 5,000 950 16,000 10,050 63% 1,000
12 ES TEH MANIS 1,250 - 8,000 6,750 84% -
13 TEH PANAS MANIS 1,000 - 7,000 6,000 86% -
14 Telur Asin 3,200 475 8,000 4,325 54% 500
15 TEMPE 1,250 950 6,000 3,800 63% 1,000
16 Nutriboost 5,000 950 11,000 5,050 46% 1,000
17 Levite 3,120 - 8,000 4,880 61% -
18 Minute Maid 4,500 - 8,000 3,500 44% -
19 Tora Cafe 2,500 - 6,000 3,500 58% -
20 Cola/Sprit/Fanta 3,833 - 8,000 4,167 52% -
21 Teh Botol 450 ml 4,667 - 8,000 3,333 42% -
22 Mizone 2,666 - 8,000 5,334 67% -
23 Fruitea 4,667 - 8,000 3,333 42% -
24 Teh Pucuk 2,208 - 6,000 3,792 63% -
25 Ades 1,900 - 7,000 5,100 73% -
26 TEH TAWAR PANAS/HANGAT 1,000 - 7,000 6,000 86% -
27 ES TEH TAWAR 1,250 - 8,000 6,750 84% -
28 LI-MINERAL 1,667 - 7,000 5,333 76% -
29 ES BATU 500 - 2,500 2,000 80% -
30 Aqua 1,852 - 7,000 5,148 74% -
32 VIT 3,120 - 8,000 4,880 61% -
33 PRIM-A 600 ML 1,292 - 5,000 3,708 74% -
34 NUTRIFORCE 2,250 - 6,000 3,750 63% -
35 TEH BOTOL KOTAK 200ml 4,000 - 8,000 4,000 50% -
36 Pocari Sweet 5,750 - 8,000 2,250 28% -
AVERAGE 63%
1,900
2,450
1,850
1,850
3,850
850
300
1,350
400
800
800
400
350
400
300
550
400
400
300
400
400
400
400
300
350
350
400
350
125
350
400
250
300
400
400
 SAAT INI YANG AKA
NO NAMA ITEM
HPP HARGA JUAL ROYALTI 5% PROFIT HPP
1 Nasgor Kambing 13000 33000 1650 18,350 13,000
2 Nasgor Daging Sapi 13000 33000 1650 18,350 13,000
3 Nasgor Petai 11000 28000 1400 15,600 11,000
4 Nasgor Udang 12000 30000 1500 16,500 12,000
5 Nasgor Ayam 11000 28000 1400 15,600 11,000
6 Nasgor Telur asin 11000 28000 1400 15,600 11,000
7 Nasgor Ati ampela 11000 26000 1300 13,700 11,000
8 Nasgor Telur 10000 25000 1250 13,750 10,000
9 Susu jahe serai panas 5500 12000 600 5,900 5,500
10 Susu panas 4000 12000 600 7,400 4,000
11 Es susu 4500 12000 600 6,900 4,500
12 wedang jahe gula jawa 3000 10000 500 6,500 3,000
13 Jeruk panas 1200 8000 400 6,400 1,200
14 Es jeruk 1500 10000 500 8,000 1,500
15 Teh manis 750 7000 350 5,900 750
16 Teh tawar 500 6000 300 5,200 500
17 Es teh manis/ tawar 1250 8000 400 6,350 1,250
18 Kopi hitam 3000 8000 400 4,600 3,000
19 Wedang uwuh 4000 12000 600 7,400 4,000
20 AIR putih es/hangat 300 2000 100 1,600 300
21 NASI PUTIH 2033 6000 300 3,667 2,033
22 ES BATU 500 2500 125 1,875 500
23 Telur Ceplok/Dadar 2000 6000 300 3,700 2,000
24 Sterofoam 1000 1000 50 - 50 1,000
25 NASI + SOTO AYAM 9500 20000 1000 9,500 9,500
26 NASI + SOTO AYAM (PISAH) 11500 25000 1250 12,250 11,500
27 SOTO AYAM 9500 18000 900 7,600 9,500
28 kopi hitam cup 3000 10000 500 6,500 3,000
29 KOPI SUSU 3000 8000 400 4,600 3,000
30 TAMBAH TOPING PETE 2500 4000 200 1,300 2,500
 SELISIH
YANG AKAN DATANG
ROYALTI 5% PPN HARGA JUAL PROFIT HARGA
JUAL
1,650 - 33,000 18,350 - - 56%
1,650 - 33,000 18,350 - - 56%
1,450 950 29,000 15,600 1,000 - 54%
1,500 - 30,000 16,500 - - 55%
1,450 950 29,000 15,600 1,000 - 54%
1,450 950 29,000 15,600 1,000 - 54%
1,350 950 27,000 13,700 1,000 - 51%
1,300 950 26,000 13,750 1,000 - 53%
600 - 12,000 5,900 - - 49%
600 - 12,000 7,400 - - 62%
600 - 12,000 6,900 - - 58%
500 - 10,000 6,500 - - 65%
400 - 8,000 6,400 - - 80%
500 - 10,000 8,000 - - 80%
350 - 7,000 5,900 - - 84%
300 - 6,000 5,200 - - 87%
400 - 8,000 6,350 - - 79%
400 - 8,000 4,600 - - 58%
600 - 12,000 7,400 - - 62%
100 - 2,000 1,600 - - 80%
400 1,900 8,000 3,667 2,000 - 46%
125 - 2,500 1,875 - - 75%
350 950 7,000 3,700 1,000 - 53%
50 - 1,000 - 50 - - -5%
1,100 1,900 22,000 9,500 2,000 - 43%
1,300 950 26,000 12,250 1,000 - 47%
1,000 1,900 20,000 7,600 2,000 - 38%
500 - 10,000 6,500 - - 65%
400 - 8,000 4,600 - - 58%
200 - 4,000 1,300 - - 33%