Template - Pricing Strategy

JUMLAH
AYAM GEPREK ANDALAN ADA YANG BARU NIH!

AYAM GEPREK MEVVAH
AYAM GEPREK KEJU
AYAM GEPREK SAMBAL IJO
AYAM GEPREK MOZZARELLA
AYAM GEPREK PECEL
AYAM GEPREK ORIGINAL PAKET NONGKRONG RAME-RAME 3
AYAM GEPREK RICA PAKET NONGKRONG RAME-RAME 5
AYAM CRISPY PAKET NONGKRONG RAME-RAME 5
CRISPY WINGER
PALING DISUKAI 1
NASI PALING DISUKAI 1
PALING DISUKAI 1
ES TEH
ES MILO PAKET BIKIN HAPPY 1
NUTRISARI PAKET BIKIN HAPPY 1
LEMON TEA PAKET BIKIN HAPPY 1
THAI TEA PAKET BIKIN HAPPY 1
GREEN TEA
PAKET SEKALI MAKAN LUPA LAPAR 1
TELUR CEPLOK PAKET SEKALI MAKAN LUPA LAPAR 1
INDOMIE GORENG PAKET SEKALI MAKAN LUPA LAPAR 1
INDOMIE GORENG MEVVAH PAKET SEKALI MAKAN LUPA LAPAR 1
INDOMIE GORENG MEVVAH JUMBO PAKET SEKALI MAKAN LUPA LAPAR 1
PAKET SEKALI MAKAN LUPA LAPAR 1
2 SAOS SAMBAL SINGLE MENU 1

SAMBAL IJO SINGLE MENU 1
SAMBAL RICA SINGLE MENU 1
SAMBAL ORIGINAL SINGLE MENU 1
SAMBAL PECEL SINGLE MENU 1
SINGLE MENU 1
LEVEL SANTAI SINGLE MENU 1
LEVEL HOT SINGLE MENU 1
LEVEL SADIS SINGLE MENU 1
CAH KANGKUNG PAKET AKU DAN KAMU 2

AYAM LALAPAN KRIUK PAKET AKU DAN KAMU 2
PAKET AKU DAN KAMU 2
0
0 TAMBAHIN 1
0 TAMBAHIN 1
0 TAMBAHIN 1
0 TAMBAHIN 1
0 TAMBAHIN 1
0 TAMBAHIN 1
0 TAMBAHIN 1
0 TAMBAHIN 1
0 TAMBAHIN 1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
JENIS
1 2 3
AYAM GEPREK ORIGINAL NASI INDOMIE GORENG

AYAM CRISPY NASI INDOMIE GORENG
AYAM LALAPAN KRIUK NASI ES TEH

AYAM GEPREK MEVVAH NASI INDOMIE GORENG MEVVAH
AYAM GEPREK ANDALAN NASI ES TEH
AYAM GEPREK ORIGINAL NASI TELUR CEPLOK

AYAM GEPREK RICA NASI TELUR CEPLOK
AYAM GEPREK SAMBAL IJO NASI TELUR CEPLOK
AYAM GEPREK PECEL NASI TELUR CEPLOK
AYAM CRISPY NASI INDOMIE GORENG

AYAM GEPREK RICA NASI INDOMIE GORENG
AYAM GEPREK SAMBAL IJO NASI INDOMIE GORENG
AYAM GEPREK PECEL NASI INDOMIE GORENG
AYAM GEPREK ANDALAN NASI INDOMIE GORENG
AYAM GEPREK ANDALAN

AYAM GEPREK KEJU
AYAM GEPREK SAMBAL IJO
AYAM GEPREK MOZZARELLA
AYAM GEPREK PECEL
AYAM GEPREK ORIGINAL
AYAM GEPREK RICA
AYAM CRISPY 2 SAOS SAMBAL
CRISPY WINGER
AYAM GEPREK ORIGINAL NASI ES TEH

AYAM GEPREK ANDALAN NASI ES TEH
AYAM GEPREK MEVVAH NASI INDOMIE GORENG MEVVAH
AYAM CRISPY NASI ES TEH
AYAM CRISPY AYAM GEPREK ANDALAN 2 NASI 2
AYAM GEPREK MOZZARELLA AYAM GEPREK KEJU 2 NASI 2
AYAM GEPREK MOZZARELLA AYAM GEPREK KEJU 2 NASI 2
NASI
TELUR CEPLOK
INDOMIE GORENG
INDOMIE GORENG MEVVAH
INDOMIE GORENG MEVVAH JUMBO
SAMBAL IJO
SAMBAL RICA
SAMBAL ORIGINAL
SAMBAL PECEL
HARGA RUMUS HARG
4 5 6 1 2 3 4 5 6 1
NUTRISARI 6,700 1,350 3,000 2,140 0

11,000
ES TEH 6,700 1,350 3,000 1,500 0
11,000
ES TEH SAOS SAMBAL 6,700 1,350 3,000 1,500 0
10,000
-
13,863 1,350 1,500 - 0 23,000
NUTRISARI 6,900 1,350 4,000 2,140 0 11,000
8,500 1,350 1,500 - 0 15,000
-
ES TEH 6,700 1,350 2,000 1,500 0 11,000
ES TEH 7,500 1,350 2,000 1,500 0 11,000
ES TEH 7,200 1,350 2,000 1,500 0 12,000
ES TEH 8,200 1,350 2,000 1,500 0 12,000
-
TELUR CEPLOK ES TEH SAOS SAMBAL 6,700 1,350 3,000 2,000 1500 0 10,000
TELUR CEPLOK NUTRISARI 6,700 1,350 3,000 2,000 2140 11,000
TELUR CEPLOK ES TEH 7,500 1,350 3,000 2,000 1500 11,000
TELUR CEPLOK NUTRISARI 8,500 1,350 3,000 2,000 2140 15,000
8,500 - - - - 15,000
8,700 - - - - 15,000
7,200 - - - - 12,000
10,700 - - - - 17,000
8,200 - - - - 12,000
6,700 - - - - 11,000
7,500 - - - - 11,000
6,700 - - - - 10,000
6,700 - - - - 10,000
6,700 1,350 1,500 - 0 11,000

8,500 1,350 1,500 - 0 15,000
ES TEH 6,900 1,350 4,000 1,500 0 11,000
6,700 1,350 1,500 - 0 10,000
ES TEH 6,700 8,500 1,350 1,500 0 10,000
ES TEH 10,700 8,700 1,350 1,500 0 17,000
ES TEH 10,700 8,700 1,350 1,500 0 17,000
- - - - 0 -
1,350 - - - 0 3,000
2,000 - - - 0 5,000
3,000 - - - 0 6,000
4,000 - - - 0 11,000
6,000 - - - 0 15,000
1,000 - - - 0 2,000
1,000 - - - 0 2,000
1,000 - - - 0 2,000
1,000 - - - 0 2,000
RUMUS HARGA JUAL SATUAN
2 3 4 5 6
3,000 6,000 6,000 - -

3,000 6,000 3,000 - -
3,000 6,000 3,000 - -
- - - - -
3,000 3,000 - - -
3,000 11,000 6,000 - -
3,000 3,000 - - -
- - - - -
3,000 5,000 3,000 - -
3,000 5,000 3,000 - -
3,000 5,000 3,000 - -
3,000 5,000 3,000 - -
- - - - -
3,000 6,000 5,000 3,000 -
3,000 6,000 5,000 6,000 -
3,000 6,000 5,000 3,000 -
3,000 6,000 5,000 3,000 -
3,000 6,000 5,000 3,000 -
3,000 6,000 5,000 6,000 -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
3,000 3,000 - - -
3,000 3,000 - - -
3,000 11,000 3,000 - -
3,000 3,000 - - -
15,000 3,000 3,000 - -
15,000 3,000 3,000 - -
15,000 3,000 3,000 - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- - - - -
1
NAMA MENU
3 AYAM GEPREK ORIGINAL + 3 NASI + 3 INDOMIE GORENG + 3 NUTRISARI

5 AYAM GEPREK ORIGINAL + 5 NASI + 5 INDOMIE GORENG + 5 ES TEH
5 AYAM CRISPY + 5 NASI + 5 INDOMIE GORENG + 5 ES TEH + 5 SAOS SAMBAL
1 AYAM LALAPAN KRIUK + 1 NASI + 1 ES TEH

1 AYAM GEPREK MEVVAH + 1 NASI + 1 INDOMIE GORENG MEVVAH + 1 NUTRISARI
1 AYAM GEPREK ANDALAN + 1 NASI + 1 ES TEH
1 AYAM GEPREK ORIGINAL + 1 NASI + 1 TELUR CEPLOK + 1 ES TEH

1 AYAM GEPREK RICA + 1 NASI + 1 TELUR CEPLOK + 1 ES TEH
1 AYAM GEPREK SAMBAL IJO + 1 NASI + 1 TELUR CEPLOK + 1 ES TEH
1 AYAM GEPREK PECEL + 1 NASI + 1 TELUR CEPLOK + 1 ES TEH
1 AYAM CRISPY + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 ES TEH + 1 SAOS SAMBAL
1 AYAM GEPREK ORIGINAL + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 NUTRISARI
1 AYAM GEPREK RICA + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 ES TEH
1 AYAM GEPREK SAMBAL IJO + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 ES TEH
1 AYAM GEPREK PECEL + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 ES TEH
1 AYAM GEPREK ANDALAN + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 NUTRISARI
1 AYAM GEPREK ANDALAN

1 AYAM GEPREK KEJU
1 AYAM GEPREK SAMBAL IJO
1 AYAM GEPREK MOZZARELLA
1 AYAM GEPREK PECEL
1 AYAM GEPREK ORIGINAL
1 AYAM GEPREK RICA
1 AYAM CRISPY + 2 SAOS SAMBAL
1 CRISPY WINGER
2 AYAM GEPREK ORIGINAL + 2 NASI + 2 ES TEH

2 AYAM GEPREK MEVVAH + 2 NASI + 2 INDOMIE GORENG MEVVAH + 2 ES TEH
2 AYAM CRISPY + 2 NASI + 2 ES TEH
1 AYAM CRISPY + 1 AYAM GEPREK ANDALAN + 2 NASI + 2 ES TEH
1 AYAM GEPREK MOZZARELLA + 1 AYAM GEPREK KEJU + 2 NASI + 2 ES TEH
1 NASI
1 TELUR CEPLOK
1 INDOMIE GORENG
1 INDOMIE GORENG MEVVAH
1 INDOMIE GORENG MEVVAH JUMBO
1 SAMBAL IJO
1 SAMBAL RICA
1 SAMBAL ORIGINAL
1 SAMBAL PECEL
2 3 4 5 6 7 8 9
DINE IN
PRODUCTION POST PACKAGING TOTAL HPP HARGA JUAL PROFIT
% BEFORE NTAX AFTER TAX Rp. %
39,570 1,700 41,270 61% 67,273 74,000 32,730 49%

62,750 1,700 64,450 58% 110,909 122,000 57,550 52%
62,749 1,700 64,449 58% 110,909 122,000 57,551 52%
-
16,713 1,700 18,413 70% 26,364 29,000 10,587 40%
14,390 1,700 16,090 68% 23,636 26,000 9,910 42%
11,350 1,700 13,050 68% 19,091 21,000 7,950 42%
11,550 1,700 13,250 66% 20,000 22,000 8,750 44%

12,350 1,700 14,050 70% 20,000 22,000 7,950 40%
12,050 1,700 13,750 66% 20,909 23,000 9,250 44%
13,050 1,700 14,750 71% 20,909 23,000 8,250 39%
14,550 1,700 16,250 66% 24,545 27,000 10,750 44%

15,190 1,700 16,890 60% 28,182 31,000 14,110 50%
15,350 1,700 17,050 67% 25,455 28,000 10,950 43%
15,050 1,700 16,750 64% 26,364 29,000 12,250 46%
16,050 1,700 17,750 67% 26,364 29,000 11,250 43%
16,990 1,700 18,690 59% 31,818 35,000 16,310 51%
8,500 1,700 10,200 75% 13,636 15,000 4,800 35%

8,700 1,700 10,400 76% 13,636 15,000 4,600 34%
7,200 1,700 8,900 82% 10,909 12,000 3,100 28%
10,700 1,700 12,400 80% 15,455 17,000 4,600 30%
8,200 1,700 9,900 91% 10,909 12,000 2,100 19%
6,700 1,700 8,400 84% 10,000 11,000 2,600 26%
7,500 1,700 9,200 84% 10,909 12,000 2,800 26%
6,700 1,700 8,400 92% 9,091 10,000 1,600 18%
6,700 1,700 8,400 92% 9,091 10,000 1,600 18%
19,100 1,700 20,800 82% 25,455 28,000 7,200 28%

22,700 1,700 24,400 69% 35,455 39,000 14,600 41%
27,500 1,700 29,200 61% 48,182 53,000 23,800 49%
19,100 1,700 20,800 71% 29,091 32,000 11,200 39%
18,050 1,700 19,750 70% 28,182 31,000 11,250 40%
22,250 1,700 23,950 69% 34,545 38,000 14,050 41%
22,250 1,700 23,950 69% 34,545 38,000 14,050 41%
1,350 1,350 50% 2,727 3,000 1,650 61%
2,000 2,000 44% 4,545 5,000 3,000 66%
3,000 3,000 55% 5,455 6,000 3,000 55%
4,000 4,000 40% 10,000 11,000 7,000 70%
6,000 6,000 44% 13,636 15,000 9,000 66%
1,000 1,000 55% 1,818 2,000 1,000 55%
1,000 1,000 55% 1,818 2,000 1,000 55%
1,000 1,000 55% 1,818 2,000 1,000 55%
1,000 1,000 55% 1,818 2,000 1,000 55%
#REF! 16,364 18,000 #REF! #REF!

#REF! 18,182 20,000 #REF! #REF!
#REF! 20,000 22,000 #REF! #REF!
#REF! 15,455 17,000 #REF! #REF!

#REF! 17,273 19,000 #REF! #REF!
#REF! 19,091 21,000 #REF! #REF!
10 11 12 13 14 15 16 17
GOJEK GRAB
KONTROL HARGA HARGA JUAL PROFIT HARGA JUAL
BEFORE NTAX AFTER TAX Rp. % BEFORE NTAX
78,000 4,000 84,091 92,500 42,821 51% 25% 90,818

115,000 (7,000) 138,636 152,500 74,186 54% 25% 149,727
110,000 (12,000) 138,636 152,500 74,187 54% 25% 149,727
- -
29,000 - 32,955 36,250 14,542 44% 25% 35,591
31,000 5,000 29,545 32,500 13,456 46% 25% 31,909
21,000 - 23,864 26,250 10,814 45% 25% 25,773
- - -
22,000 - 25,000 27,500 11,750 47% 25% 27,000
24,000 2,000 25,000 27,500 10,950 44% 25% 27,000
23,000 - 26,136 28,750 12,387 47% 25% 28,227
23,000 - 26,136 28,750 11,386 44% 25% 28,227
- - -
27,000 - 30,682 33,750 14,432 47% 25% 33,136
31,000 - 35,227 38,750 18,337 52% 25% 38,045
28,000 - 31,818 35,000 14,768 46% 25% 34,364
29,000 - 32,955 36,250 16,205 49% 25% 35,591
29,000 - 32,955 36,250 15,205 46% 25% 35,591
35,000 - 39,773 43,750 21,083 53% 25% 42,955
-
15,000 - 17,045 18,750 6,846 40% 25% 18,409
15,000 - 17,045 18,750 6,646 39% 25% 18,409
12,000 - 13,636 15,000 4,737 35% 25% 14,727
17,000 - 19,318 21,250 6,918 36% 25% 20,864
12,000 - 13,636 15,000 3,736 27% 25% 14,727
11,000 - 12,500 13,750 4,100 33% 25% 13,500
11,000 (1,000) 13,636 15,000 4,436 33% 25% 14,727
10,000 - 11,364 12,500 2,964 26% 25% 12,273
10,000 - 11,364 12,500 2,964 26% 25% 12,273
-
34,000 6,000 31,818 35,000 11,018 35% 25% 34,364
42,000 3,000 44,318 48,750 19,919 45% 25% 47,864
56,000 3,000 60,227 66,250 31,028 52% 25% 65,045
32,000 - 36,364 40,000 15,564 43% 25% 39,273
31,000 - 35,227 38,750 15,478 44% 25% 38,045
38,000 - 43,182 47,500 19,232 45% 25% 46,636
38,000 - 43,182 47,500 19,232 45% 25% 46,636
-
3,000 - 3,409 3,750 2,059 60% 25% 3,682
5,000 - 5,682 6,250 3,682 65% 25% 6,136
6,000 - 6,818 7,500 3,818 56% 25% 7,364
11,000 - 12,500 13,750 8,500 68% 25% 13,500
15,000 - 17,045 18,750 11,045 65% 25% 18,409
2,000 - 2,273 2,500 1,273 56% 25% 2,455
2,000 - 2,273 2,500 1,273 56% 25% 2,455
2,000 - 2,273 2,500 1,273 56% 25% 2,455
2,000 - 2,273 2,500 1,273 56% 25% 2,455
19,636 21,600 #REF! #REF! 23,564

21,818 24,000 #REF! #REF! 26,182
24,000 26,400 #REF! #REF! 28,800
18,545 20,400 #REF! #REF! 22,255

20,727 22,800 #REF! #REF! 24,873
22,909 25,200 #REF! #REF! 27,491
18 19 20 21 22 23 24 25 26
GRAB SHOPEE
PROFIT HARGA JUAL PROFIT
AFTER TAX Rp. % BEFORE NTAX AFTER TAX Rp. %
99,900 49,548 55% 35% 80,727 88,800 39,457 49% 20%

164,700 85,277 57% 35% 133,091 146,400 68,641 52% 20%
164,700 85,278 57% 35% 133,091 146,400 68,642 52% 20%
- -
39,150 17,178 48% 35% 31,636 34,800 13,223 42% 20%
35,100 15,819 50% 35% 28,364 31,200 12,274 43% 20%
28,350 12,723 49% 35% 22,909 25,200 9,859 43% 20%
- -
29,700 13,750 51% 35% 24,000 26,400 10,750 45% 20%
29,700 12,950 48% 35% 24,000 26,400 9,950 41% 20%
31,050 14,477 51% 35% 25,091 27,600 11,341 45% 20%
31,050 13,477 48% 35% 25,091 27,600 10,341 41% 20%
- -
36,450 16,887 51% 35% 29,455 32,400 13,205 45% 20%
41,850 21,155 56% 35% 33,818 37,200 16,928 50% 20%
37,800 17,314 50% 35% 30,545 33,600 13,495 44% 20%
39,150 18,841 53% 35% 31,636 34,800 14,887 47% 20%
39,150 17,841 50% 35% 31,636 34,800 13,886 44% 20%
47,250 24,265 56% 35% 38,182 42,000 19,492 51% 20%
- -
20,250 8,209 45% 35% 16,364 18,000 6,164 38% 20%
20,250 8,009 44% 35% 16,364 18,000 5,964 36% 20%
16,200 5,827 40% 35% 13,091 14,400 4,191 32% 20%
22,950 8,464 41% 35% 18,545 20,400 6,145 33% 20%
16,200 4,827 33% 35% 13,091 14,400 3,191 24% 20%
14,850 5,100 38% 35% 12,000 13,200 3,600 30% 20%
16,200 5,527 38% 35% 13,091 14,400 3,891 30% 20%
13,500 3,873 32% 35% 10,909 12,000 2,509 23% 20%
13,500 3,873 32% 35% 10,909 12,000 2,509 23% 20%
- -
37,800 13,564 39% 35% 30,545 33,600 9,745 32% 20%
52,650 23,464 49% 35% 42,545 46,800 18,146 43% 20%
71,550 35,846 55% 35% 57,818 63,600 28,619 49% 20%
43,200 18,473 47% 35% 34,909 38,400 14,110 40% 20%
41,850 18,296 48% 35% 33,818 37,200 14,069 42% 20%
51,300 22,687 49% 35% 41,455 45,600 17,505 42% 20%
51,300 22,687 49% 35% 41,455 45,600 17,505 42% 20%
- -
4,050 2,332 63% 35% 3,273 3,600 1,923 59% 20%
6,750 4,136 67% 35% 5,455 6,000 3,455 63% 20%
8,100 4,364 59% 35% 6,545 7,200 3,545 54% 20%
14,850 9,500 70% 35% 12,000 13,200 8,000 67% 20%
20,250 12,409 67% 35% 16,364 18,000 10,364 63% 20%
2,700 1,455 59% 35% 2,182 2,400 1,182 54% 20%
2,700 1,455 59% 35% 2,182 2,400 1,182 54% 20%
2,700 1,455 59% 35% 2,182 2,400 1,182 54% 20%
2,700 1,455 59% 35% 2,182 2,400 1,182 54% 20%
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
25,920 23,564 100% 28,276 31,104 28,276 100%
28,800 26,182 100% 31,418 34,560 31,418 100%
31,680 28,800 100% 34,560 38,016 34,560 100%
- -
24,480 22,255 100% 26,705 29,376 26,705 100%
27,360 24,873 100% 29,847 32,832 29,847 100%
30,240 27,491 100% 32,989 36,288 32,989 100%
-
-
DASHBOARD SIMULASI
"PRICING STRATEGY"
No ItemName PRICE AWAL New Price Projection

1 Menu 1 17,001 18,000
2 Menu 2 17,001 17,500
3 Menu 3 15,000 16,000
4 Menu 4 25,000 25,000

5 Menu 5 17,129 17,500
6 Menu 6 6,001 6,001
7 Menu 7 9,000 9,000
8 Menu 8 41,000 41,000
9 Menu 9 26,000 26,000
10 Menu 10 29,375 30,000
11 Menu 11 8,000 8,000
12 Menu 12 25,000 25,000
13 Menu 13 60,000 60,000
14 Menu 14 60,000 60,000
15 Menu 15 9,000 10,000
16 Menu 16 12,000 12,000
17 Menu 17 8,500 8,500
18 Menu 18 26,000 26,000
19 Menu 19 25,000 25,000
20 Menu 20 7,500 7,500
TOTAL
ACTUAL
NEW PROJECTION SALES
ItemSold Sales
CORE 74 1,258,037 1,332,000
CORE 38 646,019 665,000
CORE 22 330,000 352,000
CORE 18 449,995 449,995

POTENTIAL 17 291,191 297,500
POTENTIAL 14 84,007 84,007
POTENTIAL 11 99,002 99,002
POTENTIAL 8 328,002 328,002
POTENTIAL 8 207,997 207,997
POTENTIAL 8 234,997 240,000
POTENTIAL 7 56,002 56,002
POTENTIAL 7 174,998 174,998
POTENTIAL 6 359,997 359,997
POTENTIAL 6 359,997 359,997
REGULER 6 54,001 60,000
REGULER 6 71,999 71,999
REGULER 6 50,998 50,998
REGULER 5 129,998 129,998
REGULER 5 124,999 124,999
REGULER 4 29,999 29,999
276 5,342,236 5,474,490
Variant 132,255
Monthualized 160,267,074
New Projection 164,234,709
Sales Increase 3,967,635 2%
DASHBOARD SIMULASI
"PRICING STRATEGY"
MENU
PAKET ANDALAN
PAKET MEVVAH
PAKET GEPREK
AYAM GEPREK JOMBLO
PAKET YUKSSS!!!
INDOMIE YUKSSS!!!
TAMBAHAN TOPPING
LAGI PROMO
MILK DRINK YUKSSS!!!
PROMO SULTAN
NASI LELE GORENG KRISPI
NASI SOTO AYAM
FAMILY
Ayam Geprek Andalan + Nasi + Es Teh
Ayam Geprek Andalan + Nasi
Geprek Andalan (Ayam Saja)
Ayam Geprek Andalan + Nasi + Telur Ceplok + Es Teh
Ayam Geprek + Mie Mevvah

Ayam Geprek Mevvah + Nasi+ Mie goreng mevvah
Ayam Geprek Mevvah + Nasi+ Mie Mevvah
Mie Goreng Mevvah Jumbo
Mie Goreng Mevvah Mini
Ayam Geprek + Mie Goreng Mevvah + Nasi + Es The
Mie Goreng Mevvah + Nasi
Geprek Ijo + Nasi

Ayam Geprek Keju + Nasi
Ayam Geprek Keju + Nasi + Es The
Ayam Geprek Mozzarella + Nasi + Es Teh
Geprek Original+Telur Ceplok+ Nasi + Timun
Geprek Sambel Ijo+Nasi+Telur Ceplok
Geprek Sambel Pecel+Nasi+Telur Ceplok
Geprek Sambel Rica+Nasi+Telur Ceplok
Geprek Rica + Nasi + Telur Ceplok + Es The
Geprek Sambel Pecel+Nasi+Telur Ceplok+Es The
Geprek Original (Ayam Saja)

Geprek Sambel Ijo (Ayam Saja)
Geprek Mozzarella ( Ayam Saja)
Geprek Rica-Rica ( 1 Ayam geprek )
Ayam Geprek Keju ( Ayam Saja )
Ayam Crispy+Nasi+Nutrisari
Ayam Crispy
Geprek Keju + Nasi + Es Teh
Paket Geprek Ori + Nasi + Es Teh
Indomie Goreng + Geprek + Nasi+ Es Teh

INDOMIE GORENG + TELUR CEPLOK + SAMBEL GEPREK
Indomie goreng + Sambel Geprek
Indomie Goreng + Ayam Geprek
Indomie+Geprek + Timun
Sambel Ijo
Sambel Rica-Rica
Sambel Pecel
Nasi Putih
Cah kangkung
5 Crispy Chicken
Es Teh
Milo Cold
Thai Tea
Milk Green Tea
Nutri Sari
Geprek Yuksss!!! - Mangasa : Geprek Andalan + Nasi + Es Teh

Geprek Andalan + Nasi + Es Teh
17,550
GRAB GOJEK
VARIAN PRODUCTION COST
27,000 11,350
22,000 7,628
18,000 6,278
29,000
22,000 22,000
22,000
22,000
15,000
10,000
26,000
15,000
22,000
33,000
32,000
35,000 35,000
25,000 25,200
25,000 25,200
25,000
25,000
28,000
25,000 28,000
18,000
18,000
28,000
18,000
20,000
28,000
7,850
29,000
25,000
35,000
17,000
7,000
22,000
23,000
2,000
2,000
3,900
6,000
7,000
65,000
6,000
15,000
12,000
15,000
6,000
15,000
SAMBAL 1 7,000
SAMBAL 2 8,000
SAMBAL 3 9,000
KUAH BIASA 5,000

KUAH SPESIAL 6,000
KUAH ISITIMEWA 7,000
DINE IN
TOTAL HPP HARGA JUAL PROFIT
PACKAGING
Rp. % BEFORE NTAX AFTER TAX Rp. % BEFORE NTAX
1,700 13,050 68% 19,091 21,000 7,950 42%
1,500 9,128 39% 23,636 26,000 16,872 71%
1,500 7,778 30% 26,364 29,000 21,222 80%
1,500 9,350 94% 10,000 11,000 1,650 17%

1,500 8,500 52% 16,364 18,000 9,500 58%
1,500 9,500 52% 18,182 20,000 10,500 58%
1,500 10,500 53% 20,000 22,000 11,500 58%
2,000 7,000 45% 15,455 17,000 8,455 55%

2,000 8,000 46% 17,273 19,000 9,273 54%
2,000 9,000 47% 19,091 21,000 10,091 53%
GOJEK GRAB
HARGA JUAL PROFIT HARGA JUAL PROFIT
BEFORE NTAX AFTER TAX Rp. % BEFORE NTAX AFTER TAX Rp.
22,909 25,200 9,859 43% 28,636 31,500 28,636
28,364 31,200 19,236 68% 34,036 37,440 34,036
31,636 34,800 23,859 75% 37,964 41,760 37,963
4,200
20%
19,636 21,600 11,136 57% 23,564 25,920 23,563
21,818 24,000 12,318 56% 26,182 28,800 26,181
24,000 26,400 13,500 56% 28,800 31,680 28,799
18,545 20,400 11,545 62% 22,255 24,480 22,254

20,727 22,800 12,727 61% 24,873 27,360 24,872
22,909 25,200 13,909 61% 27,491 30,240 27,490
SHOPEE
PROFIT HARGA JUAL PROFIT
100% 34,364 37,800 34,363 100%
100% 40,844 44,928 40,843 100%
100% 45,556 50,112 45,556 100%
100% 28,276 31,104 28,276 100%
100% 31,418 34,560 31,418 100%
100% 34,560 38,016 34,559 100%
100% 26,705 29,376 26,705 100%

100% 29,847 32,832 29,847 100%
100% 32,989 36,288 32,988 100%
Ayam Geprek Andalan 8,500 Nasi
Ayam 34,000 9 3,778 Beras 10,000 10
Cabai 40,000 0.025 1,000 Bungkus
Kecap 14 1,500 Air
Lainnya 2,222
Ayam Geprek Cryspi 6,700 Nasi

Ayam 34,000 9 3,778 Beras 10,000 10
Cabai 40,000 0.025 500 Bungkus
Kecap 14 200 Air
Lainnya 2,222
Ayam Cryspi 6,500 Nasi

Ayam 34,000 9 3,778 Beras 10,000 10
Kecap 14 Air
Lainnya 2,222
Ayam Geprek Mevvah 6,900 Nasi

Ayam 34,000 9 3,778 Beras 10,000 10
Kecap 14 200 Air
Saos Tiram 200
Lainnya 2,222
Ayam Geprek Keju 8,700 Nasi

Ayam 34,000 9 3,778 Beras 10,000 10
Kecap 14 200 Air
Keju 2,000
Lainnya 2,222
Ayam Geprek Keju 7,200 Nasi

Ayam 34,000 9 3,778 Beras 10,000 10
Kecap 14 200 Air
Keju 500
Lainnya 2,222
Ayam Geprek Moza 10,700 Nasi

Ayam 34,000 9 3,778 Beras 10,000 10
Kecap 14 200 Air
Keju 4,000
Lainnya 2,222
Ayam Geprek Pecel 8,200 Nasi

Ayam 34,000 9 3,778 Beras 10,000 10
Kecap 14 200 Air
Sambal Pecel 1,500
Lainnya 2,222
Ayam Geprek Original 6,700 Nasi

Ayam 34,000 9 3,778 Beras 10,000 10
Kecap 14 200 Air
Samala Pecel
Lainnya 2,222
Indomie Mevvah
Ayam Crispy 6,700 Indomie Goreng 89,000 48
Ayam 34,000 9 3,778 Telur 50,000 30
Cabai 40,000 0.025 500 Minyak
Kecap 14 200 Gas
Samala Pecel
Lainnya 2,222 Es Milo
Milo 1,500 1
Gula 12,500 6
SKM
ES Batu
Pack
Lemontea
Lemontea
Gula 12,500 6
ES Batu
Pack
Thaitea
Thaitea
Gula 12,500 6
SKM
ES Batu
Pack
Greentea
Greentea
Gula 12,500 6
SKM
ES Batu
Pack
Cah Kangkung
Kangkung
Gula 12,500 6
SKM
ES Batu
Pack
Cah Kangkung
Nutrisari
ES Batu
Pack
1,350.0 Es Teh 1,500 11,350
1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
1,350.0 Es Teh 1,500 9,550

1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
1,350.0 Es Teh 1,500 9,350

1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
1,350.0 Es Teh 1,500 9,750

1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
1,350.0 Es Teh 1,500 11,550

1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
1,350.0 Es Teh 1,500 10,050

1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
1,350.0 Es Teh 1,500 13,550

1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
1,350.0 Es Teh 1,500 11,050

1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
1,350.0 Es Teh 1,500 9,550

1,000.0 Gula 12500
300.0 Teh
50.0 Air
Kemasan
3,520.8
1,854.2
1,666.7
5,473.3
1,500.0
2,083.3
1,250.0
100.0
540.0
4,723.3
2,000.0
2,083.3
100.0
540.0
5,973.3
2,000.0
2,083.3
1,250.0
100.0
540.0
5,973.3
2,000.0
2,083.3
1,250.0
100.0
540.0
5,973.3
2,000.0
2,083.3
1,250.0
100.0
540.0
2,140.0
1,500.0
100.0
540.0
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
Telur Ceplok
Telur 50,000 30 1666.667
Minyak 20,000
MENU HPP JUAL
AYAM GEPREK ANDALAN 8,500 15,000 57%
AYAM GEPREK MEVVAH 6,900 11,000 63%
AYAM GEPREK KEJU 8,700 15,000 58%
AYAM GEPREK SAMBAL IJO 7,200 12,000 60%
AYAM GEPREK MOZZARELLA 10,700 17,000 63%
AYAM GEPREK PECEL 8,200 12,000 68%
AYAM GEPREK ORIGINAL 6,700 11,000 61%
AYAM GEPREK RICA 7,500 11,000 68%
AYAM CRISPY 6,700 10,000 67%
CRISPY WINGER 6,700 10,000 67%
NASI 1,350 3,000 45%
ES TEH 1,500 3,000 50%

ES MILO 5,473 15,000 36%
NUTRISARI 2,140 6,000 36%
LEMON TEA 4,723 8,000 59%
THAI TEA 5,973 10,000 60%
GREEN TEA 5,973 10,000 60%
TELUR CEPLOK 2,000 5,000 40%

INDOMIE GORENG 3,000 6,000 50%
INDOMIE GORENG MEVVAH 4,000 11,000 36%
INDOMIE GORENG MEVVAH JUMBO 6,000 15,000 40%
2 SAOS SAMBAL
SAMBAL IJO 1,000 2,000 50%
SAMBAL RICA 1,000 2,000 50%
SAMBAL ORIGINAL 1,000 2,000 50%
SAMBAL PECEL 1,000 2,000 50%
LEVEL SANTAI 500 -

LEVEL HOT 1,000
LEVEL SADIS 2,000
AYAM LALAPAN KRIUK 13,863 23,000
CAH KANGKUNG 2,500 5,000 50%
54%
JUMLAH
1
ADA YANG BARU NIH!
PAKET NONGKRONG RAME-RAME 3 AYAM GEPREK ORIGINAL

PAKET NONGKRONG RAME-RAME 5 AYAM CRISPY
PALING DISUKAI 1 AYAM GEPREK ORIGINAL

PALING DISUKAI 1 AYAM GEPREK MEVVAH
PALING DISUKAI 1 AYAM GEPREK ANDALAN
PAKET BIKIN HAPPY 1 AYAM GEPREK ORIGINAL

PAKET BIKIN HAPPY 1 AYAM GEPREK RICA
PAKET BIKIN HAPPY 1 AYAM GEPREK SAMBAL IJO
PAKET BIKIN HAPPY 1 AYAM GEPREK PECEL
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM CRISPY

PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK ORIGINAL
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK RICA
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK SAMBAL IJO
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK PECEL
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK ANDALAN
SINGLE MENU 1 AYAM GEPREK ANDALAN

SINGLE MENU 1 AYAM GEPREK KEJU
SINGLE MENU 1 AYAM GEPREK SAMBAL IJO
SINGLE MENU 1 AYAM GEPREK MOZZARELLA
SINGLE MENU 1 AYAM GEPREK PECEL
SINGLE MENU 1 AYAM GEPREK ORIGINAL
SINGLE MENU 1 AYAM GEPREK RICA
SINGLE MENU 1 AYAM CRISPY
SINGLE MENU 1 CRISPY WINGER
PAKET AKU DAN KAMU 2 AYAM GEPREK ORIGINAL

PAKET AKU DAN KAMU 2 AYAM GEPREK ANDALAN
PAKET AKU DAN KAMU 2 AYAM GEPREK MEVVAH
PAKET AKU DAN KAMU 2 AYAM CRISPY
PAKET AKU DAN KAMU 1 AYAM GEPREK MOZZARELLA
TAMBAHIN 1 NASI
TAMBAHIN 1 TELUR CEPLOK
TAMBAHIN 1 INDOMIE GORENG
TAMBAHIN 1 INDOMIE GORENG MEVVAH
TAMBAHIN 1 INDOMIE GORENG MEVVAH JUMBO
TAMBAHIN 1 SAMBAL IJO
TAMBAHIN 1 SAMBAL RICA
TAMBAHIN 1 SAMBAL ORIGINAL
TAMBAHIN 1 SAMBAL PECEL
JENIS
2 3 4
NASI INDOMIE GORENG NUTRISARI

NASI INDOMIE GORENG ES TEH
NASI ES TEH
NASI INDOMIE GORENG MEVVAH NUTRISARI
NASI ES TEH
NASI TELUR CEPLOK ES TEH

NASI INDOMIE GORENG TELUR CEPLOK

2 SAOS SAMBAL
NASI ES TEH
NASI ES TEH
NASI INDOMIE GORENG MEVVAH ES TEH
NASI ES TEH
AYAM GEPREK ANDALAN 2 NASI 2 ES TEH
AYAM GEPREK KEJU 2 NASI 2 ES TEH
5 6
SAOS SAMBAL
ES TEH SAOS SAMBAL

NUTRISARI
ES TEH
ES TEH
ES TEH
NUTRISARI
1
NAMA MENU



1 AYAM CRISPY + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 ES TEH + 1 SAOS S

1 AYAM GEPREK ORIGINAL + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 NUTRISA
1 AYAM GEPREK ANDALAN + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 NUTRISA

1 AYAM GEPREK KEJU
1 AYAM GEPREK PECEL
1 AYAM GEPREK RICA
1 CRISPY WINGER

1 NASI
1 TELUR CEPLOK
1 INDOMIE GORENG
1 SAMBAL IJO
1 SAMBAL RICA
1 SAMBAL ORIGINAL
1 SAMBAL PECEL
2 3 4 5 6 7 8
DINE IN
PRODUCTION PACKAGING TOTAL HPP HARGA JUAL PROFIT
POST
% BEFORE NTAX AFTER TAX Rp.
39,570 1,700 41,270 61% 67,273 74,000 32,730

62,750 1,700 64,450 58% 110,909 122,000 57,550
62,749 1,700 64,449 58% 110,909 122,000 57,551
-
9,550 1,700 11,250 88% 12,727 14,000 2,750
14,390 1,700 16,090 68% 23,636 26,000 9,910
11,350 1,700 13,050 68% 19,091 21,000 7,950
11,550 1,700 13,250 66% 20,000 22,000 8,750

12,350 1,700 14,050 70% 20,000 22,000 7,950
12,050 1,700 13,750 66% 20,909 23,000 9,250
13,050 1,700 14,750 71% 20,909 23,000 8,250
14,550 1,700 16,250 66% 24,545 27,000 10,750

15,190 1,700 16,890 60% 28,182 31,000 14,110
15,350 1,700 17,050 67% 25,455 28,000 10,950
15,050 1,700 16,750 64% 26,364 29,000 12,250
16,050 1,700 17,750 67% 26,364 29,000 11,250
16,990 1,700 18,690 59% 31,818 35,000 16,310
8,500 1,700 10,200 75% 13,636 15,000 4,800

8,700 1,700 10,400 76% 13,636 15,000 4,600
7,200 1,700 8,900 82% 10,909 12,000 3,100
10,700 1,700 12,400 80% 15,455 17,000 4,600
8,200 1,700 9,900 91% 10,909 12,000 2,100
6,700 1,700 8,400 84% 10,000 11,000 2,600
7,500 1,700 9,200 84% 10,909 12,000 2,800
6,700 1,700 8,400 92% 9,091 10,000 1,600
6,700 1,700 8,400 92% 9,091 10,000 1,600
19,100 1,700 20,800 82% 25,455 28,000 7,200

22,700 1,700 24,400 69% 35,455 39,000 14,600
27,500 1,700 29,200 61% 48,182 53,000 23,800
19,100 1,700 20,800 71% 29,091 32,000 11,200
18,050 1,700 19,750 70% 28,182 31,000 11,250
22,250 1,700 23,950 69% 34,545 38,000 14,050
22,250 1,700 23,950 69% 34,545 38,000 14,050
1,350 1,350 50% 2,727 3,000 1,650
2,000 2,000 44% 4,545 5,000 3,000
3,000 3,000 55% 5,455 6,000 3,000
4,000 4,000 40% 10,000 11,000 7,000
6,000 6,000 44% 13,636 15,000 9,000
1,000 1,000 55% 1,818 2,000 1,000
1,000 1,000 55% 1,818 2,000 1,000
1,000 1,000 55% 1,818 2,000 1,000
1,000 1,000 55% 1,818 2,000 1,000
#REF! 16,364 18,000 #REF!

#REF! 18,182 20,000 #REF!
#REF! 20,000 22,000 #REF!
#REF! 15,455 17,000 #REF!

#REF! 17,273 19,000 #REF!
#REF! 19,091 21,000 #REF!
9 10 11 12 13 14
N GOJEK
KONTROL HARGA JUAL PROFIT
HARGA
% BEFORE NTAX AFTER TAX Rp.
49% 78,000 4,000 84,091 92,500 42,821

52% 115,000 (7,000) 138,636 152,500 74,186
52% 110,000 (12,000) 138,636 152,500 74,187
- -
22% 17,000 3,000 15,909 17,500 4,659
42% 31,000 5,000 29,545 32,500 13,456
42% 21,000 - 23,864 26,250 10,814
- - -
44% 22,000 - 25,000 27,500 11,750
40% 24,000 2,000 25,000 27,500 10,950
44% 23,000 - 26,136 28,750 12,387
39% 23,000 - 26,136 28,750 11,386
- - -
44% 27,000 - 30,682 33,750 14,432
50% 31,000 - 35,227 38,750 18,337
43% 28,000 - 31,818 35,000 14,768
46% 29,000 - 32,955 36,250 16,205
43% 29,000 - 32,955 36,250 15,205
51% 35,000 - 39,773 43,750 21,083
-
35% 15,000 - 17,045 18,750 6,846
34% 15,000 - 17,045 18,750 6,646
28% 12,000 - 13,636 15,000 4,737
30% 17,000 - 19,318 21,250 6,918
19% 12,000 - 13,636 15,000 3,736
26% 11,000 - 12,500 13,750 4,100
26% 11,000 (1,000) 13,636 15,000 4,436
18% 10,000 - 11,364 12,500 2,964
18% 10,000 - 11,364 12,500 2,964
-
28% 34,000 6,000 31,818 35,000 11,018
41% 42,000 3,000 44,318 48,750 19,919
49% 56,000 3,000 60,227 66,250 31,028
39% 32,000 - 36,364 40,000 15,564
40% 31,000 - 35,227 38,750 15,478
41% 38,000 - 43,182 47,500 19,232
41% 38,000 - 43,182 47,500 19,232
-
61% 3,000 - 3,409 3,750 2,059
66% 5,000 - 5,682 6,250 3,682
55% 6,000 - 6,818 7,500 3,818
70% 11,000 - 12,500 13,750 8,500
66% 15,000 - 17,045 18,750 11,045
55% 2,000 - 2,273 2,500 1,273
55% 2,000 - 2,273 2,500 1,273
55% 2,000 - 2,273 2,500 1,273
55% 2,000 - 2,273 2,500 1,273
#REF! 19,636 21,600 #REF!

#REF! 21,818 24,000 #REF!
#REF! 24,000 26,400 #REF!
#REF! 18,545 20,400 #REF!

#REF! 20,727 22,800 #REF!
#REF! 22,909 25,200 #REF!
15 16 17 18 19 20 21
GRAB
HARGA JUAL PROFIT
51% 25% 90,818 99,900 49,548 55% 35%

54% 25% 149,727 164,700 85,277 57% 35%
54% 25% 149,727 164,700 85,278 57% 35%
-
29% 25% 17,182 18,900 5,932 35% 35%
46% 25% 31,909 35,100 15,819 50% 35%
45% 25% 25,773 28,350 12,723 49% 35%
-
47% 25% 27,000 29,700 13,750 51% 35%
44% 25% 27,000 29,700 12,950 48% 35%
47% 25% 28,227 31,050 14,477 51% 35%
44% 25% 28,227 31,050 13,477 48% 35%
-
47% 25% 33,136 36,450 16,887 51% 35%
52% 25% 38,045 41,850 21,155 56% 35%
46% 25% 34,364 37,800 17,314 50% 35%
49% 25% 35,591 39,150 18,841 53% 35%
46% 25% 35,591 39,150 17,841 50% 35%
53% 25% 42,955 47,250 24,265 56% 35%
-
40% 25% 18,409 20,250 8,209 45% 35%
39% 25% 18,409 20,250 8,009 44% 35%
35% 25% 14,727 16,200 5,827 40% 35%
36% 25% 20,864 22,950 8,464 41% 35%
27% 25% 14,727 16,200 4,827 33% 35%
33% 25% 13,500 14,850 5,100 38% 35%
33% 25% 14,727 16,200 5,527 38% 35%
26% 25% 12,273 13,500 3,873 32% 35%
26% 25% 12,273 13,500 3,873 32% 35%
-
35% 25% 34,364 37,800 13,564 39% 35%
45% 25% 47,864 52,650 23,464 49% 35%
52% 25% 65,045 71,550 35,846 55% 35%
43% 25% 39,273 43,200 18,473 47% 35%
44% 25% 38,045 41,850 18,296 48% 35%
45% 25% 46,636 51,300 22,687 49% 35%
45% 25% 46,636 51,300 22,687 49% 35%
-
60% 25% 3,682 4,050 2,332 63% 35%
65% 25% 6,136 6,750 4,136 67% 35%
56% 25% 7,364 8,100 4,364 59% 35%
68% 25% 13,500 14,850 9,500 70% 35%
65% 25% 18,409 20,250 12,409 67% 35%
56% 25% 2,455 2,700 1,455 59% 35%
56% 25% 2,455 2,700 1,455 59% 35%
56% 25% 2,455 2,700 1,455 59% 35%
56% 25% 2,455 2,700 1,455 59% 35%
-
-
-
-
-
-
-
-
-
-
-
#REF! 23,564 25,920 23,564 100%
#REF! 26,182 28,800 26,182 100%
#REF! 28,800 31,680 28,800 100%
-
#REF! 22,255 24,480 22,255 100%
#REF! 24,873 27,360 24,873 100%
#REF! 27,491 30,240 27,491 100%
-
-
22 23 24 25 26
SHOPEE
HARGA JUAL PROFIT
BEFORE NTAX AFTER TAX Rp. %
80,727 88,800 39,457 49% 20%

133,091 146,400 68,641 52% 20%
133,091 146,400 68,642 52% 20%
-
15,273 16,800 4,023 26% 20%
28,364 31,200 12,274 43% 20%
22,909 25,200 9,859 43% 20%
-
24,000 26,400 10,750 45% 20%
24,000 26,400 9,950 41% 20%
25,091 27,600 11,341 45% 20%
25,091 27,600 10,341 41% 20%
-
29,455 32,400 13,205 45% 20%
33,818 37,200 16,928 50% 20%
30,545 33,600 13,495 44% 20%
31,636 34,800 14,887 47% 20%
31,636 34,800 13,886 44% 20%
38,182 42,000 19,492 51% 20%
-
16,364 18,000 6,164 38% 20%
16,364 18,000 5,964 36% 20%
13,091 14,400 4,191 32% 20%
18,545 20,400 6,145 33% 20%
13,091 14,400 3,191 24% 20%
12,000 13,200 3,600 30% 20%
13,091 14,400 3,891 30% 20%
10,909 12,000 2,509 23% 20%
10,909 12,000 2,509 23% 20%
-
30,545 33,600 9,745 32% 20%
42,545 46,800 18,146 43% 20%
57,818 63,600 28,619 49% 20%
34,909 38,400 14,110 40% 20%
33,818 37,200 14,069 42% 20%
41,455 45,600 17,505 42% 20%
41,455 45,600 17,505 42% 20%
-
3,273 3,600 1,923 59% 20%
5,455 6,000 3,455 63% 20%
6,545 7,200 3,545 54% 20%
12,000 13,200 8,000 67% 20%
16,364 18,000 10,364 63% 20%
2,182 2,400 1,182 54% 20%
2,182 2,400 1,182 54% 20%
2,182 2,400 1,182 54% 20%
2,182 2,400 1,182 54% 20%
-
-
-
-
-
-
-
-
-
-
-
28,276 31,104 28,276 100%
31,418 34,560 31,418 100%
34,560 38,016 34,560 100%
-
26,705 29,376 26,705 100%
29,847 32,832 29,847 100%
32,989 36,288 32,989 100%
JUMLAH
1
ADA YANG BARU NIH!

PAKET NONGKRONG RAME-RAME 5 AYAM CRISPY
PALING DISUKAI 1 AYAM GEPREK ORIGINAL

PALING DISUKAI 1 AYAM GEPREK MEVVAH
PALING DISUKAI 1 AYAM GEPREK ANDALAN
PAKET BIKIN HAPPY 1 AYAM GEPREK ORIGINAL

PAKET BIKIN HAPPY 1 AYAM GEPREK RICA
PAKET BIKIN HAPPY 1 AYAM GEPREK SAMBAL IJO
PAKET BIKIN HAPPY 1 AYAM GEPREK PECEL
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM CRISPY

PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK ORIGINAL
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK RICA
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK SAMBAL IJO
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK PECEL
PAKET SEKALI MAKAN LUPA LAPAR 1 AYAM GEPREK ANDALAN
SINGLE MENU 1 AYAM GEPREK ANDALAN

SINGLE MENU 1 AYAM GEPREK KEJU
SINGLE MENU 1 AYAM GEPREK SAMBAL IJO
SINGLE MENU 1 AYAM GEPREK MOZZARELLA
SINGLE MENU 1 AYAM GEPREK PECEL
SINGLE MENU 1 AYAM GEPREK ORIGINAL
SINGLE MENU 1 AYAM GEPREK RICA
SINGLE MENU 1 AYAM CRISPY
SINGLE MENU 1 CRISPY WINGER
PAKET AKU DAN KAMU 2 AYAM GEPREK ORIGINAL

PAKET AKU DAN KAMU 2 AYAM GEPREK ANDALAN
PAKET AKU DAN KAMU 2 AYAM GEPREK MEVVAH
TAMBAHIN 1 NASI
TAMBAHIN 1 TELUR CEPLOK
TAMBAHIN 1 INDOMIE GORENG
TAMBAHIN 1 INDOMIE GORENG MEVVAH
TAMBAHIN 1 INDOMIE GORENG MEVVAH JUMBO
TAMBAHIN 1 SAMBAL IJO
TAMBAHIN 1 SAMBAL RICA
TAMBAHIN 1 SAMBAL ORIGINAL
TAMBAHIN 1 SAMBAL PECEL
JENIS
2 3 4
NASI INDOMIE GORENG NUTRISARI

NASI ES TEH
NASI INDOMIE GORENG MEVVAH NUTRISARI
NASI ES TEH


2 SAOS SAMBAL
NASI ES TEH
NASI ES TEH
NASI INDOMIE GORENG MEVVAH ES TEH
NASI ES TEH
AYAM GEPREK ANDALAN 2 NASI 2 ES TEH
5 6
SAOS SAMBAL
ES TEH SAOS SAMBAL

NUTRISARI
ES TEH
ES TEH
ES TEH
NUTRISARI
1
NAMA MENU



1 AYAM CRISPY + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 ES TEH + 1 SAOS S

1 AYAM GEPREK ORIGINAL + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 NUTRISA
1 AYAM GEPREK ANDALAN + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 NUTRISA

1 AYAM GEPREK KEJU
1 AYAM GEPREK PECEL
1 AYAM GEPREK RICA
1 CRISPY WINGER

1 NASI
1 TELUR CEPLOK
1 INDOMIE GORENG
1 SAMBAL IJO
1 SAMBAL RICA
1 SAMBAL ORIGINAL
1 SAMBAL PECEL
2 3 4 5 6 7 8 9
DINE IN
PRODUCTION PACKAGING TOTAL HPP HARGA JUAL PROFIT
POST
% BEFORE NTAXAFTER TAX Rp. %
39,570 1,700 41,270 51% 80,909 89,000 47,730 59%

62,750 1,700 64,450 55% 116,364 128,000 63,550 55%
62,749 1,700 64,449 53% 120,909 133,000 68,551 57%
-
9,550 1,700 11,250 52% 21,818 24,000 12,750 58%
14,390 1,700 16,090 54% 30,000 33,000 16,910 56%
11,350 1,700 13,050 51% 25,455 28,000 14,950 59%
11,550 1,700 13,250 52% 25,455 28,000 14,750 58%

12,350 1,700 14,050 53% 26,364 29,000 14,950 57%
12,050 1,700 13,750 52% 26,364 29,000 15,250 58%
13,050 1,700 14,750 51% 29,091 32,000 17,250 59%
14,550 1,700 16,250 51% 31,818 35,000 18,750 59%

15,190 1,700 16,890 52% 32,727 36,000 19,110 58%
15,350 1,700 17,050 52% 32,727 36,000 18,950 58%
15,050 1,700 16,750 51% 32,727 36,000 19,250 59%
16,050 1,700 17,750 53% 33,636 37,000 19,250 57%
16,990 1,700 18,690 53% 35,455 39,000 20,310 57%
8,500 1,700 10,200 51% 20,000 22,000 11,800 59%

8,700 1,700 10,400 54% 19,091 21,000 10,600 56%
7,200 1,700 8,900 52% 17,273 19,000 10,100 58%
10,700 1,700 12,400 52% 23,636 26,000 13,600 58%
8,200 1,700 9,900 50% 20,000 22,000 12,100 61%
6,700 1,700 8,400 51% 16,364 18,000 9,600 59%
7,500 1,700 9,200 53% 17,273 19,000 9,800 57%
6,700 1,700 8,400 54% 15,455 17,000 8,600 56%
6,700 1,700 8,400 54% 15,455 17,000 8,600 56%
19,100 1,700 20,800 52% 40,000 44,000 23,200 58%

22,700 1,700 24,400 55% 44,545 49,000 24,600 55%
27,500 1,700 29,200 54% 53,636 59,000 29,800 56%
19,100 1,700 20,800 54% 38,182 42,000 21,200 56%
18,050 1,700 19,750 53% 37,273 41,000 21,250 57%
22,250 1,700 23,950 54% 44,545 49,000 25,050 56%
22,250 1,700 23,950 54% 44,545 49,000 25,050 56%
1,350 1,350 50% 2,727 3,000 1,650 61%
2,000 2,000 44% 4,545 5,000 3,000 66%
3,000 3,000 55% 5,455 6,000 3,000 55%
4,000 4,000 40% 10,000 11,000 7,000 70%
6,000 6,000 44% 13,636 15,000 9,000 66%
1,000 1,000 55% 1,818 2,000 1,000 55%
1,000 1,000 55% 1,818 2,000 1,000 55%
1,000 1,000 55% 1,818 2,000 1,000 55%
1,000 1,000 55% 1,818 2,000 1,000 55%
#REF! 16,364 18,000 #REF! #REF!

#REF! 18,182 20,000 #REF! #REF!
#REF! 20,000 22,000 #REF! #REF!
#REF! 15,455 17,000 #REF! #REF!

#REF! 17,273 19,000 #REF! #REF!
#REF! 19,091 21,000 #REF! #REF!
10 11 12 13 14 15 16 17
GOJEK GRAB
KONTROL HARGA JUAL PROFIT HARGA JUAL
HARGA
BEFORE NTAXAFTER TAX Rp. % BEFORE NTAX
78,000 (11,000) 101,136 111,250 59,866 59% 25% 109,227

115,000 (13,000) 145,455 160,000 81,005 56% 25% 157,091
110,000 (23,000) 151,136 166,250 86,687 57% 25% 163,227
- -
17,000 (7,000) 27,273 30,000 16,023 59% 25% 29,455
31,000 (2,000) 37,500 41,250 21,410 57% 25% 40,500
21,000 (7,000) 31,818 35,000 18,768 59% 25% 34,364
- - -
22,000 (6,000) 31,818 35,000 18,568 58% 25% 34,364
24,000 (5,000) 32,955 36,250 18,905 57% 25% 35,591
23,000 (6,000) 32,955 36,250 19,205 58% 25% 35,591
23,000 (9,000) 36,364 40,000 21,614 59% 25% 39,273
- - -
27,000 (8,000) 39,773 43,750 23,523 59% 25% 42,955
31,000 (5,000) 40,909 45,000 24,019 59% 25% 44,182
28,000 (8,000) 40,909 45,000 23,859 58% 25% 44,182
29,000 (7,000) 40,909 45,000 24,159 59% 25% 44,182
29,000 (8,000) 42,045 46,250 24,295 58% 25% 45,409
35,000 (4,000) 44,318 48,750 25,628 58% 25% 47,864
-
15,000 (7,000) 25,000 27,500 14,800 59% 25% 27,000
15,000 (6,000) 23,864 26,250 13,464 56% 25% 25,773
12,000 (7,000) 21,591 23,750 12,691 59% 25% 23,318
17,000 (9,000) 29,545 32,500 17,145 58% 25% 31,909
12,000 (10,000) 25,000 27,500 15,100 60% 25% 27,000
11,000 (7,000) 20,455 22,500 12,055 59% 25% 22,091
11,000 (8,000) 21,591 23,750 12,391 57% 25% 23,318
10,000 (7,000) 19,318 21,250 10,918 57% 25% 20,864
10,000 (7,000) 19,318 21,250 10,918 57% 25% 20,864
-
34,000 (10,000) 50,000 55,000 29,200 58% 25% 54,000
42,000 (7,000) 55,682 61,250 31,282 56% 25% 60,136
56,000 (3,000) 67,045 73,750 37,846 56% 25% 72,409
32,000 (10,000) 47,727 52,500 26,928 56% 25% 51,545
31,000 (10,000) 46,591 51,250 26,841 58% 25% 50,318
38,000 (11,000) 55,682 61,250 31,732 57% 25% 60,136
38,000 (11,000) 55,682 61,250 31,732 57% 25% 60,136
-
3,000 - 3,409 3,750 2,059 60% 25% 3,682
5,000 - 5,682 6,250 3,682 65% 25% 6,136
6,000 - 6,818 7,500 3,818 56% 25% 7,364
11,000 - 12,500 13,750 8,500 68% 25% 13,500
15,000 - 17,045 18,750 11,045 65% 25% 18,409
2,000 - 2,273 2,500 1,273 56% 25% 2,455
2,000 - 2,273 2,500 1,273 56% 25% 2,455
2,000 - 2,273 2,500 1,273 56% 25% 2,455
2,000 - 2,273 2,500 1,273 56% 25% 2,455
19,636 21,600 #REF! #REF! 23,564

21,818 24,000 #REF! #REF! 26,182
24,000 26,400 #REF! #REF! 28,800
18,545 20,400 #REF! #REF! 22,255

20,727 22,800 #REF! #REF! 24,873
22,909 25,200 #REF! #REF! 27,491
18 19 20 21 22 23 24 25 26
GRAB SHOPEE
HARGA JUAL PROFIT HARGA JUAL PROFIT
AFTER TAX Rp. % BEFORE NTAX AFTER TAX Rp. %
120,150 67,957 62% 35% 97,091 106,800 55,821 57% 20%

172,800 92,641 59% 35% 139,636 153,600 75,186 54% 20%
179,550 98,778 61% 35% 145,091 159,600 80,642 56% 20%
- -
32,400 18,205 62% 35% 26,182 28,800 14,932 57% 20%
44,550 24,410 60% 35% 36,000 39,600 19,910 55% 20%
37,800 21,314 62% 35% 30,545 33,600 17,496 57% 20%
- -
37,800 21,114 61% 35% 30,545 33,600 17,295 57% 20%
39,150 21,541 61% 35% 31,636 34,800 17,586 56% 20%
39,150 21,841 61% 35% 31,636 34,800 17,887 57% 20%
43,200 24,523 62% 35% 34,909 38,400 20,159 58% 20%
- -
47,250 26,705 62% 35% 38,182 42,000 21,932 57% 20%
48,600 27,292 62% 35% 39,273 43,200 22,383 57% 20%
48,600 27,132 61% 35% 39,273 43,200 22,223 57% 20%
48,600 27,432 62% 35% 39,273 43,200 22,523 57% 20%
49,950 27,659 61% 35% 40,364 44,400 22,614 56% 20%
52,650 29,174 61% 35% 42,545 46,800 23,856 56% 20%
- -
29,700 16,800 62% 35% 24,000 26,400 13,800 58% 20%
28,350 15,373 60% 35% 22,909 25,200 12,509 55% 20%
25,650 14,418 62% 35% 20,727 22,800 11,827 57% 20%
35,100 19,509 61% 35% 28,364 31,200 15,964 56% 20%
29,700 17,100 63% 35% 24,000 26,400 14,100 59% 20%
24,300 13,691 62% 35% 19,636 21,600 11,236 57% 20%
25,650 14,118 61% 35% 20,727 22,800 11,527 56% 20%
22,950 12,464 60% 35% 18,545 20,400 10,146 55% 20%
22,950 12,464 60% 35% 18,545 20,400 10,146 55% 20%
- -
59,400 33,200 61% 35% 48,000 52,800 27,200 57% 20%
66,150 35,737 59% 35% 53,455 58,800 29,055 54% 20%
79,650 43,210 60% 35% 64,364 70,800 35,164 55% 20%
56,700 30,746 60% 35% 45,818 50,400 25,019 55% 20%
55,350 30,569 61% 35% 44,727 49,200 24,978 56% 20%
66,150 36,187 60% 35% 53,455 58,800 29,505 55% 20%
66,150 36,187 60% 35% 53,455 58,800 29,505 55% 20%
- -
4,050 2,332 63% 35% 3,273 3,600 1,923 59% 20%
6,750 4,136 67% 35% 5,455 6,000 3,455 63% 20%
8,100 4,364 59% 35% 6,545 7,200 3,545 54% 20%
14,850 9,500 70% 35% 12,000 13,200 8,000 67% 20%
20,250 12,409 67% 35% 16,364 18,000 10,364 63% 20%
2,700 1,455 59% 35% 2,182 2,400 1,182 54% 20%
2,700 1,455 59% 35% 2,182 2,400 1,182 54% 20%
2,700 1,455 59% 35% 2,182 2,400 1,182 54% 20%
2,700 1,455 59% 35% 2,182 2,400 1,182 54% 20%
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
25,920 23,564 100% 28,276 31,104 28,276 100%
28,800 26,182 100% 31,418 34,560 31,418 100%
31,680 28,800 100% 34,560 38,016 34,560 100%
- -
24,480 22,255 100% 26,705 29,376 26,705 100%
27,360 24,873 100% 29,847 32,832 29,847 100%
30,240 27,491 100% 32,989 36,288 32,989 100%
-
-
PAKET
PAKET NONGKRONG RAME-RAME
PALING DISUKAI
PALING DISUKAI
PALING DISUKAI
PAKET BIKIN HAPPY

PAKET BIKIN HAPPY
PAKET BIKIN HAPPY
PAKET BIKIN HAPPY
PAKET SEKALI MAKAN LUPA LAPAR

SINGLE MENU
SINGLE MENU
SINGLE MENU
SINGLE MENU
SINGLE MENU
SINGLE MENU
SINGLE MENU
SINGLE MENU
SINGLE MENU
PAKET AKU DAN KAMU

PAKET AKU DAN KAMU
PAKET AKU DAN KAMU
PAKET AKU DAN KAMU
PAKET AKU DAN KAMU
PAKET AKU DAN KAMU
PAKET AKU DAN KAMU
TAMBAHAN
TAMBAHAN
TAMBAHAN
TAMBAHAN
TAMBAHAN
TAMBAHAN
TAMBAHAN
TAMBAHAN
TAMBAHAN
NAMA MENU
PAKET NONGKRONG GEPREK ORIGINAL DENGAN NASI
PAKET NONGKRONG GEPREK ORIGINAL DENGAN NASI
PAKET NONGKRONG AYAM CRISPY DENGAN NASI
PAKET BIKIN HAPPY GEPREK ORIGINAL DENGAN NASI DAN TELUR

PAKET BIKIN HAPPY GEPREK RICA DENGAN NASI DAN TELUR
PAKET BIKIN HAPPY GEPREK SAMBAL IJO DENGAN NASI DAN TELUR
PAKET BIKIN HAPPY GEPREK PECEL DENGAN NASI DAN TELUR
PAKET LUPA LAPAR CRISPY

PAKET LUPA LAPAR GEPREK ORIGINAL
PAKET LUPA LAPAR GEPREK RICA
PAKET LUPA LAPAR GEPREK SAMBAL IJO
PAKET LUPA LAPAR GEPREK PECEL
PAKET LUPA LAPAR GEPREK ANDALAN
SINGLE MENU GEPREK ANDALAN

SINGLE MENU GEPREK KEJU
SINGLE MENU GEPREK SAMBAL IJO
SINGLE MENU GEPREK MOZZARELLA
SINGLE MENU GEPREK PECEL
SINGLE MENU GEPREK ANDALAN
SINGLE MENU GEPREK RICA
SINGLE MENU CRISPY
SINGLE MENU CRISPY WINGER
PAKET AKU DAN KAMU GEPREK ORIGINAL DENGAN NASI

PAKET AKU DAN KAMU GEPREK ANDALAN DENGAN NASI
PAKET AKU DAN KAMU GEPREK MEVVAH DENGAN NASI
PAKET AKU DAN KAMU GEPREK CRISPY DENGAN NASI
PAKET AKU DAN KAMU GEPREK ANDALAN DENGAN NASI
PAKET AKU DAN KAMU GEPREK MOZZARELLA DENGAN NASI
PAKET AKU DAN KAMU GEPREK KEJU DENGAN NASI
1 NASI
1 TELUR CEPLOK
1 INDOMIE GORENG
1 SAMBAL IJO
1 SAMBAL RICA
1 SAMBAL ORIGINAL
1 SAMBAL PECEL
ISI


1 AYAM CRISPY + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 ES TEH + 1 SAOS SAMBAL
1 AYAM GEPREK ORIGINAL + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 NUTRISARI
1 AYAM GEPREK ANDALAN + 1 NASI + 1 INDOMIE GORENG + 1 TELUR CEPLOK + 1 NUTRISARI

1 AYAM GEPREK KEJU
1 AYAM GEPREK PECEL
1 AYAM GEPREK RICA
1 CRISPY WINGER

1 NASI
1 TELUR CEPLOK
1 INDOMIE GORENG
1 SAMBAL IJO
1 SAMBAL RICA
1 SAMBAL ORIGINAL
1 SAMBAL PECEL
HPP DINE IN GOJEK GRAB SHOPEE
41,270 61% 74,000 112,000 121,000 121,000
64,450 58% 122,000 160,000 173,000 173,000
64,449 58% 122,000 167,000 181,000 181,000
11,250 88% 14,000 30,000 33,000 33,000

16,090 68% 26,000 42,000 45,000 45,000
13,050 68% 21,000 35,000 38,000 38,000
13,250 66% 22,000 35,000 38,000 38,000

14,050 70% 22,000 37,000 40,000 40,000
13,750 66% 23,000 37,000 40,000 40,000
14,750 71% 23,000 40,000 44,000 44,000
16,250 66% 27,000 44,000 49,000 49,000

16,890 60% 31,000 45,000 51,000 51,000
17,050 67% 28,000 45,000 51,000 51,000
16,750 64% 29,000 45,000 49,000 49,000
17,750 67% 29,000 47,000 51,000 51,000
18,690 59% 35,000 49,000 53,000 53,000
10,200 75% 15,000 28,000 30,000 30,000

10,400 76% 15,000 28,000 29,000 29,000
8,900 82% 12,000 24,000 26,000 26,000
12,400 80% 17,000 33,000 36,000 36,000
9,900 91% 12,000 28,000 30,000 30,000
8,400 84% 11,000 23,000 25,000 25,000
9,200 84% 12,000 24,000 26,000 26,000
8,400 92% 10,000 22,000 23,000 23,000
8,400 92% 10,000 22,000 23,000 23,000
20,800 82% 28,000 55,000 60,000 60,000

24,400 69% 39,000 62,000 67,000 67,000
29,200 61% 53,000 74,000 81,000 81,000
20,800 71% 32,000 53,000 57,000 57,000
19,750 70% 31,000 52,000 56,000 56,000
23,950 69% 38,000 62,000 67,000 67,000
23,950 69% 38,000 62,000 67,000 67,000
1,350 50% 3,000 4,000 6,000 6,000

2,000 44% 5,000 7,000 7,000 7,000
3,000 55% 6,000 8,000 9,000 9,000
4,000 40% 11,000 14,000 15,000 15,000
6,000 44% 15,000 19,000 20,000 20,000
1,000 55% 2,000 2,500 3,000 3,000
1,000 55% 2,000 2,500 3,000 3,000
1,000 55% 2,000 2,500 3,000 3,000
1,000 55% 2,000 2,500 3,000 3,000
67%

Template - Pricing Strategy

Diunggah oleh

Informasi Dokumen

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Template - Pricing Strategy

Diunggah oleh

Hak Cipta:

Format Tersedia

JUMLAH

AYAM GEPREK ANDALAN ADA YANG BARU NIH!

2 SAOS SAMBAL SINGLE MENU 1

CAH KANGKUNG PAKET AKU DAN KAMU 2

AYAM GEPREK ORIGINAL NASI INDOMIE GORENG

AYAM LALAPAN KRIUK NASI ES TEH

AYAM GEPREK ORIGINAL NASI TELUR CEPLOK

AYAM CRISPY NASI INDOMIE GORENG

AYAM GEPREK ANDALAN

AYAM GEPREK ORIGINAL NASI ES TEH

NUTRISARI 6,700 1,350 3,000 2,140 0

6,700 1,350 1,500 - 0 11,000

3,000 6,000 6,000 - -

3 AYAM GEPREK ORIGINAL + 3 NASI + 3 INDOMIE GORENG + 3 NUTRISARI

1 AYAM LALAPAN KRIUK + 1 NASI + 1 ES TEH

1 AYAM GEPREK ORIGINAL + 1 NASI + 1 TELUR CEPLOK + 1 ES TEH

1 AYAM GEPREK ANDALAN

2 AYAM GEPREK ORIGINAL + 2 NASI + 2 ES TEH

39,570 1,700 41,270 61% 67,273 74,000 32,730 49%

11,550 1,700 13,250 66% 20,000 22,000 8,750 44%

14,550 1,700 16,250 66% 24,545 27,000 10,750 44%

8,500 1,700 10,200 75% 13,636 15,000 4,800 35%

19,100 1,700 20,800 82% 25,455 28,000 7,200 28%

#REF! 16,364 18,000 #REF! #REF!

#REF! 15,455 17,000 #REF! #REF!

78,000 4,000 84,091 92,500 42,821 51% 25% 90,818

19,636 21,600 #REF! #REF! 23,564

18,545 20,400 #REF! #REF! 22,255

99,900 49,548 55% 35% 80,727 88,800 39,457 49% 20%

No ItemName PRICE AWAL New Price Projection

4 Menu 4 25,000 25,000

CORE 18 449,995 449,995

AYAM GEPREK JOMBLO

MILK DRINK YUKSSS!!!

NASI LELE GORENG KRISPI

NASI SOTO AYAM

Ayam Geprek + Mie Mevvah

Geprek Ijo + Nasi

Geprek Original (Ayam Saja)

Indomie Goreng + Geprek + Nasi+ Es Teh

Geprek Yuksss!!! - Mangasa : Geprek Andalan + Nasi + Es Teh

KUAH BIASA 5,000

1,500 9,350 94% 10,000 11,000 1,650 17%

2,000 7,000 45% 15,455 17,000 8,455 55%

18,545 20,400 11,545 62% 22,255 24,480 22,254

100% 26,705 29,376 26,705 100%

Ayam Geprek Cryspi 6,700 Nasi

Ayam Cryspi 6,500 Nasi

Ayam Geprek Mevvah 6,900 Nasi

Ayam Geprek Keju 8,700 Nasi

Ayam Geprek Keju 7,200 Nasi

Ayam Geprek Moza 10,700 Nasi

Ayam Geprek Pecel 8,200 Nasi

Ayam Geprek Original 6,700 Nasi

1,350.0 Es Teh 1,500 9,550

1,350.0 Es Teh 1,500 9,350

1,350.0 Es Teh 1,500 9,750

1,350.0 Es Teh 1,500 11,550

1,350.0 Es Teh 1,500 10,050

1,350.0 Es Teh 1,500 13,550

1,350.0 Es Teh 1,500 11,050

1,350.0 Es Teh 1,500 9,550

NASI 1,350 3,000 45%

ES TEH 1,500 3,000 50%