NASTAR CLASSIC
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 65,333
Rp 114,310
Rp 675,000
Rp 50.80 Rp 101,600
Rp 146.00 Rp 4,380
Rp 107.50 Rp 107,500
Rp 440.00 Rp 6,600
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 545,746
Rp 500 Rp 65,500
Rp 1,500 Rp 196,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 85,000 Rp 510,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 3,701,939
2. COKELAT KEJU TAR
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 65,333
Rp 74.00 Rp 114,310
Rp 69.00 Rp 1,490,400
Rp 146.00 Rp 4,380
Rp 107.50 Rp 107,500
Rp 440.00 Rp 6,600
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 533,248
Rp 500 Rp 64,000
Rp 1,500 Rp 192,000
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 85,000 Rp 510,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 4,407,881
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 65,333
Rp 97,980
Rp 35.00 Rp 600,000
Rp 53.50 Rp -
Rp 146.00 Rp 4,380
Rp 107.50 Rp 107,500
Rp 440.00 Rp 6,600
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 520,750
Rp 500 Rp 62,500
Rp 1,500 Rp 187,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 85,000 Rp 510,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 3,472,013
4. NASTAR FULL KEJU BULAT
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 65,320
Rp 114,310
Rp 15.90 Rp 92,220
Rp 107.50 Rp 1,021,250
Rp 101,600
Rp 130.00 Rp 3,900
Rp 107.50 Rp 215,000
Rp 440.00 Rp 6,600
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 658,228
Rp 500 Rp 79,000
Rp 1,500 Rp 237,000
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 80,000 Rp 480,000
Rp 66 Rp 432,432 blm tau
Rp -
Rp -
TOTAL BIAYA Rp 4,805,690
5. LIDAH KUCING RAINBOW
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 166,640
Rp 500 Rp 20,000
Rp 1,500 Rp 60,000
Rp 2,065 Rp 4,130
Rp 215,000 Rp 70,950
Rp 75,000 Rp 225,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 913,674
6. LIDAH KUCING KEJU
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 170,806
Rp 500 Rp 20,500
Rp 1,500 Rp 61,500
Rp 2,065 Rp 4,130
Rp 215,000 Rp 70,950
Rp 70,000 Rp 140,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 850,644
7. LIDAH KUCING ORIGINAL
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 166,640
Rp 500 Rp 20,000
Rp 1,500 Rp 60,000
Rp 2,065 Rp 4,130
Rp 215,000 Rp 70,950
Rp 70,000 Rp 140,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 809,606
8. LIDAH KUCING GREEN TEA
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 3,750 Rp 142,500
Rp 200 Rp 7,600
Rp 1,200 Rp 45,600
Rp 9,000 Rp 18,000
Rp 155,000 Rp 51,150
Rp 70,000 Rp 140,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 786,948
8. MEDE COCONUT
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 420,766
Rp 500 Rp 50,500
Rp 1,500 Rp 151,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 70,000 Rp 350,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 3,112,516
9. KAASTENGEL
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 362,442
Rp 500 Rp 43,500
Rp 1,500 Rp 130,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 70,000 Rp 420,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,911,452
10. ALMOND GREEN TEA
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 3,750 Rp 311,250
Rp 200 Rp 16,600
Rp 1,200 Rp 99,600
Rp 9,000 Rp 36,000
Rp 155,000 Rp 51,150
Rp 70,000 Rp 350,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,676,377
11. BANGKET KEJU
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 304,118
Rp 500 Rp 36,500
Rp 1,500 Rp 109,500
Rp 2,065 Rp 4,130
Rp 215,000 Rp 70,950
Rp 75,000 Rp 300,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 1,930,218
12. BANGKET GREEN TEA
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 3,750 Rp 277,500
Rp 200 Rp 14,800
Rp 1,200 Rp 88,800
Rp 9,000 Rp 18,000
Rp 155,000 Rp 51,150
Rp 75,000 Rp 300,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 1,891,667
13. ARARUT MILK
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 287,454
Rp 500 Rp 34,500
Rp 1,500 Rp 103,500
Rp 2,065 Rp 4,130
Rp 215,000 Rp 70,950
Rp 75,000 Rp 225,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 1,589,464
14. ARARUT KETAN HITAM
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 295,786
Rp 500 Rp 35,500
Rp 1,500 Rp 106,500
Rp 2,065 Rp 4,130
Rp 215,000 Rp 70,950
Rp 75,000 Rp 225,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 1,732,296
15. ARARUT COKLAT
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 337,446
Rp 500 Rp 40,500
Rp 1,500 Rp 121,500
Rp 2,065 Rp 4,130
Rp 215,000 Rp 70,950
Rp 75,000 Rp 225,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,145,846
16. WAFER KEJU
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 51.50 Rp 437,544
Rp 50.80 Rp 88,900
Rp 146.00 Rp 10,950
Rp 107.50 Rp 107,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 495,754
Rp 500 Rp 59,500
Rp 1,500 Rp 178,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 3,304,918
17. SKIPY
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 520,750
Rp 500 Rp 62,500
Rp 1,500 Rp 187,500
Rp 2,065 Rp 6,195
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,839,661
18. SWEATHEART
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 387,438
Rp 500 Rp 46,500
Rp 1,500 Rp 139,500
Rp 2,065 Rp 6,195
Rp 215,000 Rp 70,950
Rp 70,000 Rp 350,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,814,833
19. PUTIH SALJU SPECIAL
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 437,430
Rp 500 Rp 52,500
Rp 1,500 Rp 157,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp 21 Rp 135,408 BLM TAU
Rp -
Rp -
TOTAL BIAYA Rp 3,302,828
20. KELAPA COKLAT
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 379,106
Rp 500 Rp 45,500
Rp 1,500 Rp 136,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 375,000
Rp 21 Rp 99,792 BLM TAU
Rp -
Rp -
TOTAL BIAYA Rp 2,933,438
21. MILO
KUANTITI
KET KUANTITI
(gr)
17,000
1,000
3,500
1,000
4,500
7,360 4 pouch x 2 lit x 0,92 kg
4,000
800
5,000
250
50 10 sdt
1,000
79 TOPLES
79 LEMBAR
79 PCS
3 GULUNG
0 TABUNG
7 ORANG
MODAL PRODUKSI :
HARGA JUAL KONSUMEN :
HARGA FINAL :
HARGA SATUAN
JUMLAH HARGA
NAMA BAHAN DALAM GR
(Rp)
@(Rp)
TEPUNG TERIGU Rp 10.64 Rp 180,880
TEPUNG KANJI TANI Rp 24.20 Rp 24,200
BLUE BAND MARGARINE MASTER Rp 33.70 Rp 117,950
BUTTER CORMAN Rp 165.00 Rp 165,000
GULA TEPUNG Rp 15.80 Rp 71,100
MINYAK GORENG FORTUNE Rp 17.34 Rp 127,622
KACANG TANAH HALUS Rp 30.50 Rp 122,000
SUSU FULL CREAM DANCOW Rp 109.00 Rp 87,200
MILO BUBUK Rp 143.80 Rp 719,000
GARAM HALUS Rp 7.80 Rp 1,950
EMUFLEX Rp 146.00 Rp 7,300
anchor Rp 107.50 Rp 107,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
35,708
93,303
91,900
22. CB WHITE
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 624,900
Rp 500 Rp 75,000
Rp 1,500 Rp 225,000
Rp 2,065 Rp 8,260
Rp 21,500 Rp 7,095
Rp 75,000 Rp 450,000
Rp 21 Rp 168,147 blm
Rp -
Rp -
TOTAL BIAYA Rp 4,667,897
23. CB TIRAMISU
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 624,900
Rp 500 Rp 75,000
Rp 1,500 Rp 225,000
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp 21 Rp 168,147 blm
Rp -
Rp -
TOTAL BIAYA Rp 4,640,777
24. CB OREO
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
TOTAL BAHAN 0
(GR)
BERAT KUE
PER-TOPLES 450
(GR)
0
TOTAL TOPLES
PEMBULATAN 0
TOPLES
Rp 3,625 Rp -
Rp 200 Rp -
Rp 1,000 Rp -
Rp 9,000 Rp 36,000
Rp 25,000 Rp 25,000
Rp 65,000 Rp 390,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 451,000
FRUIT CORNFLAKES
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 146.00 Rp 10,950
Rp 107,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 399,936
Rp 500 Rp 48,000
Rp 1,500 Rp 144,000
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,838,866
26. DONUT MINI
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 50.50 Rp 286,487
Rp 440.00 Rp 6,600
Rp 146.00 Rp 10,950
Rp 107,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 429,098
Rp 500 Rp 51,500
Rp 1,500 Rp 154,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,971,965
27. BLACK DATES CARAMEL
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 13.10 Rp 78,600
Rp 107.50 Rp 43,000
Rp 165.00 Rp 165,000
Rp 26.50 Rp 98,050
Rp 107.50 Rp 107,500
Rp -
Rp -
Rp 4,166 Rp 433,264
Rp 500 Rp 52,000
Rp 1,500 Rp 156,000
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,993,944
28. HOLLANDISCHE ZEBRAS
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 362,442
Rp 500 Rp 43,500
Rp 1,500 Rp 130,500
Rp 2,065 Rp 6,195
Rp 215,000 Rp 70,950
Rp 75,000 Rp 375,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,677,967
CHEESE CRACKERS
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 304,118
Rp 500 Rp 36,500
Rp 1,500 Rp 109,500
Rp 2,065 Rp 6,195
Rp 215,000 Rp 70,950
Rp 75,000 Rp 300,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,363,483
30. MELINJO
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 337,446
Rp 500 Rp 40,500
Rp 1,500 Rp 121,500
Rp 2,065 Rp 4,130
Rp 215,000 Rp 70,950
Rp 75,000 Rp 375,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,340,996
31. COKELAT KACANG
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 4,166 Rp 391,604
Rp 500 Rp 47,000
Rp 1,500 Rp 141,000
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,568,184
32. PUTRI KETAN HITAM
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
Rp 109.00 Rp 87,200
Rp 74.00 Rp 65,320
Rp 440.00 Rp 8,800
Rp 146.00 Rp 7,300
Rp 107.50 Rp 107,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,166 Rp 429,098
Rp 500 Rp 51,500
Rp 1,500 Rp 154,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 2,748,178
1. NASTAR DURIAN
KUANTITI KET
NAMA BAHAN
(gr) KUANTITI
FILLING
10,000 DURIAN
3,750 GULA
500 GARAM
250 MAIZENA
500 DANCOW
HARGA SATUAN
JUMLAH HARGA
DALAM GR
(Rp)
@(Rp)
Rp 10.64 Rp 180,880
Rp 24.20 Rp 24,200
Rp 12.60 Rp 25,200
Rp 33.70 Rp 303,300
Rp 165.00 Rp 495,000
Rp 15.90 Rp 114,480
Rp 109.00 Rp 87,200
Rp 74.00 Rp 65,320
Rp 74.00 Rp 114,310
Rp 47.00 Rp 1,120,000
Rp 54.50 Rp 109,000
Rp 146.00 Rp 4,380
Rp 107.50 Rp 53,750
Rp -
Rp 4,166 Rp 545,746
Rp 500 Rp 65,500
Rp 1,500 Rp 196,500
Rp 2,065 Rp 8,260
Rp 215,000 Rp 70,950
Rp 75,000 Rp 450,000
Rp -
Rp -
Rp -
TOTAL BIAYA Rp 4,033,976
Rp 100.00 Rp 1,000,000
Rp 13.10 Rp 49,125
Rp 7.80 Rp 3,900
Rp 12.60 Rp 3,150
Rp 109.00 Rp 54,500 Rp 1,110,675