PEMPEK IKAN TENGGIRI 100%

CUKA PEMPEK PEMPEK TELUR @ 30 GR PEMPEK LENJER @ 30 GR

DESCRIPTION UNIT PRICE
INGREDIENT PRICE INGREDIENT PRICE INGREDIENT
IKAN TENGGIRI 1,000 140,000 140 - - 700 98,000 700
IKAN GABUS 1,000 90,000 90 - - - - -
SAGU 1,000 21,000 21 - - 350 7,350 350
AJINOMOTO 1,000 42,000 42 - - 10 420 10
GARAM 1,000 13,500 14 30 405 25 338 25
GULA PASIR 1,000 14,000 14 - - 10 140 10
AIR 1,000 1,000 1 - - 450 450 450
MINYAK SAYUR 1,000 18,000 18.0 - - - - -
TELUR AYAM 16 23,500 1,469 - - 5 7,344 -
BAWANG BOMBAY 1,000 18,000 18 - - - - -
AIR 1,000 1,000 1 1,500 1,500 5,000 5,000 5,000
BAWANG PUTIH 1,000 24,000 24 100 2,400 -
CABE RAWIT 1,000 42,000 42 200 8,400 - - -
GULA MERAH 1,000 24,000 24 1,000 24,000 - - -
ASAM JAWA 1,000 18,000 18 100 1,800 - - -

HASIL ( PCS ) 45 45
COST PER RECIPE 38,505 - 119,041 -
CUKA PEMPEK 428 428 19,253 428
ADDITIONAL COST 20% - - 27,659 -
PROFIT 40% - - 66,381 -
ROUNDING - - 1,666 -
SELLING PRICE / RECIPE 38,933 - 234,000 -
SELLING PRICE / PCS 428 - 5,200 -

PAKET PEMPEK IKAN TENGGIRI 100%

5,200 61 317,200 PEMPEK TELUR
PAKET RP. 1.000.000,- 4,900 62 303,800 PEMPEK LENJER
6,200 61 378,200 PEMPEK ADAAN
5,200 46 239,200 PEMPEK TELUR
PAKET RP. 750.000,- 4,900 46 225,400 PEMPEK LENJER
6,200 46 285,200 PEMPEK ADAAN
5,200 31 161,200 PEMPEK TELUR
PAKET RP. 500.000,- 4,900 31 151,900 PEMPEK LENJER
6,200 30 186,000 PEMPEK ADAAN
5,200 16 83,200 PEMPEK TELUR
PAKET RP. 250.000,- 4,900 15 73,500 PEMPEK LENJER
6,200 15 93,000 PEMPEK ADAAN
5,200 8 41,600 PEMPEK TELUR
PAKET RP. 150.000,- (
4,900 8 39,200 PEMPEK LENJER
TANPA BOX )
6,200 11 68,200 PEMPEK ADAAN
5,200 5 26,000 PEMPEK TELUR
PAKET RP. 100.000,- (
4,900 5 24,500 PEMPEK LENJER
TANPA BOX )
6,200 8 49,600 PEMPEK ADAAN
 PEMPEK IKAN TENGGIRI 100%
PEMPEK LENJER @ 30 GR PEMPEK ADAAN @ 30 GR CUKA PEMPEK
DESCRIPTION UNIT PRICE
PRICE INGREDIENT PRICE INGREDIENT PRICE
98,000 700 98,000 IKAN TENGGIRI 1,000 140,000 140 - -
- - - IKAN GABUS 1,000 90,000 90 - -
7,350 350 7,350 SAGU 1,000 21,000 21 - -
420 10 420 AJINOMOTO 1,000 42,000 42 - -
338 25 338 GARAM 1,000 13,500 14 30 405
140 10 140 GULA PASIR 1,000 14,000 14 - -
450 450 450 AIR 1,000 1,000 1 - -
- 250 4,500 MINYAK SAYUR 1,000 18,000 18.0 - -
- - - TELUR AYAM 16 23,500 1,469 - -
- 100 1,800 BAWANG BOMBAY 1,000 18,000 18 - -
5,000 - - AIR 1,000 1,000 1 1,500 1,500
BAWANG PUTIH 1,000 24,000 24 100 2,400
- - - CABE RAWIT 1,000 42,000 42 200 8,400
- - - GULA MERAH 1,000 24,000 24 1,000 24,000
- - - ASAM JAWA 1,000 18,000 18 100 1,800

35 HASIL ( PCS )
111,698 - 112,998 COST PER RECIPE 38,505
19,253 428 14,974 CUKA PEMPEK 428
26,190 - 25,594 ADDITIONAL COST 20% -
62,856 - 61,426 PROFIT 40% -
504 - 2,008 ROUNDING -
220,500 - 217,000 SELLING PRICE / RECIPE 38,933
4,900 - 6,200 SELLING PRICE / PCS 428
MPEK IKAN TENGGIRI 100%
PEMPEK TELUR @ 30 GR PEMPEK LENJER @ 30 GR PEMPEK ADAAN @ 30 GR
DESCRIPTION UNIT
INGREDIENT PRICE INGREDIENT PRICE INGREDIENT PRICE
630 88,200 630 88,200 630 88,200 IKAN TENGGIRI 1,000
70 6,300 70 6,300 70 6,300 IKAN GABUS 1,000
350 7,350 350 7,350 350 7,350 SAGU 1,000
10 420 10 420 10 420 AJINOMOTO 1,000
25 338 25 338 25 338 GARAM 1,000
10 140 10 140 10 140 GULA PASIR 1,000
450 450 450 450 450 450 AIR 1,000
- - - - 250 4,500 MINYAK SAYUR 1,000
5 7,344 - - - - TELUR AYAM 16
- - - - 100 1,800 BAWANG BOMBAY 1,000
5,000 5,000 5,000 5,000 - - AIR 1,000
- BAWANG PUTIH 1,000
- - - - - - CABE RAWIT 1,000
- - - - - - GULA MERAH 1,000
- - - - - - ASAM JAWA 1,000

45 45 35 HASIL ( PCS )
- 115,541 - 108,198 - 109,498 COST PER RECIPE
428 19,253 428 19,253 428 14,974 CUKA PEMPEK
- 26,959 - 25,490 - 24,894 ADDITIONAL COST 20%
- 64,701 - 61,176 - 59,746 PROFIT 40%
- 3,046 - 1,884 - 888 ROUNDING
- 229,500 - 216,000 - 210,000 SELLING PRICE / RECIPE
- 5,100 - 4,800 - 6,000 SELLING PRICE / PCS

PAKET PEMPEK IKAN TENGGIRI 50%

4,600
PAKET RP. 1.000.000,- 4,600
5,300
4,600
PAKET RP. 750.000,- 4,600
5,300
4,600
PAKET RP. 500.000,- 4,600
5,300
4,600
PAKET RP. 250.000,- 4,600
5,300
4,600
PAKET RP. 150.000,-
4,600
( TANPA BOX )
5,300
4,600
PAKET RP. 100.000,-
4,600
( TANPA BOX )
5,300
 PEMPEK IKAN TENGGIRI 50%
CUKA PEMPEK PEMPEK TELUR @ 30 GR PEMPEK LENJER @ 30 GR PEMPEK ADAAN @ 30 GR
PRICE
INGREDIENT PRICE INGREDIENT PRICE INGREDIENT PRICE INGREDIENT
140,000 140 - - 350 49,000 350 49,000 350
90,000 90 - - 350 31,500 350 31,500 350
21,000 21 - - 350 7,350 350 7,350 350
42,000 42 - - 10 420 10 420 10
13,500 14 30 405 25 338 25 338 25
14,000 14 - - 10 140 10 140 10
1,000 1 - - 450 450 450 450 450
18,000 18.0 - - - - - - 250
23,500 1,469 - - 6 8,813 - - -
18,000 18 - - - - - - 100
1,000 1 1,500 1,500 5,000 5,000 5,000 5,000 -
24,000 24 100 2,400 -
42,000 42 200 8,400 - - - - -
24,000 24 1,000 24,000 - - - - -
18,000 18 100 1,800 - - - - -

45 45 35
COST PER RECIPE 38,505 - 103,010 - 94,198 -
CUKA PEMPEK 428 428 19,253 428 19,253 428
DITIONAL COST 20% - - 24,453 - 22,690 -
PROFIT 40% - - 58,686 - 54,456 -
ROUNDING - - 1,599 - 2,904 -
ING PRICE / RECIPE 38,933 - 207,000 - 193,500 -
LLING PRICE / PCS 428 - 4,600 - 4,300 -

KET PEMPEK IKAN TENGGIRI 50%

68 312,800 PEMPEK TELUR
68 312,800 PEMPEK LENJER
70 371,000 PEMPEK ADAAN
51 234,600 PEMPEK TELUR
51 234,600 PEMPEK LENJER
52 275,600 PEMPEK ADAAN
34 156,400 PEMPEK TELUR
34 156,400 PEMPEK LENJER
35 185,500 PEMPEK ADAAN
17 78,200 PEMPEK TELUR
18 82,800 PEMPEK LENJER
17 90,100 PEMPEK ADAAN
10 46,000 PEMPEK TELUR
10 46,000 PEMPEK LENJER
11 58,300 PEMPEK ADAAN
7 32,200 PEMPEK TELUR
7 32,200 PEMPEK LENJER
7 37,100 PEMPEK ADAAN
 PEMPEK TELUR BESAR IKAN TENGGIRI 100% @ 120 GRAM
PEMPEK ADAAN @ 30 GR CUKA PEMPEK PEMPEK TELUR @ 30 GR
DESCRIPTION UNIT PRICE
PRICE INGREDIENT PRICE INGREDIENT
49,000 g 5050 IKAN TENGGIRI 1,000 140,000 140 - - 630
31,500 Ikan tegiri IKAN GABUS 1,000 90,000 90 - - 70
7,350 Ikan gabus SAGU 1,000 21,000 21 - - 350
420 Sagu 350 g AJINOMOTO 1,000 42,000 42 - - 10
338 Air 450 cc GARAM 1,000 13,500 14 30 405 25
140 Garam 25 g GULA PASIR 1,000 14,000 14 - - 10
450 Sasa 10 gr AIR 1,000 1,000 1 - - 450
4,500 Gula 10 gr MINYAK SAYUR 1,000 18,000 18.0 - - -
- TELUR BEBEK 16 23,500 1,469 - - 10
1,800 BAWANG BOMBAY 1,000 18,000 18 - - -
- AIR 1,000 1,000 1 1,500 1,500 5,000
BAWANG PUTIH 1,000 24,000 24 100 2,400
- CABE RAWIT 1,000 42,000 42 200 8,400 -
- GULA MERAH 1,000 24,000 24 1,000 24,000 -
- ASAM JAWA 1,000 18,000 18 100 1,800 -

HASIL ( PCS ) 10
95,498 COST PER RECIPE 38,505 -
14,974 CUKA PEMPEK 428 1,284
22,094 ADDITIONAL COST 20% - -
53,026 PROFIT 40% - -
(105) ROUNDING - -
185,487 SELLING PRICE / RECIPE 38,933 -
5,300 SELLING PRICE / PCS 428 -

PAKET PEMPEK IKAN TENGGIRI 50%

4,600 68 312,800 PEMPEK TELUR
PAKET RP. 1.000.000,- 4,600 68 312,800 PEMPEK LENJER
5,300 70 371,000 PEMPEK ADAAN
4,600 51 234,600 PEMPEK TELUR
PAKET RP. 750.000,- 4,600 51 234,600 PEMPEK LENJER
5,300 52 275,600 PEMPEK ADAAN
4,600 34 156,400 PEMPEK TELUR
PAKET RP. 500.000,- 4,600 34 156,400 PEMPEK LENJER
5,300 35 185,500 PEMPEK ADAAN
4,600 17 78,200 PEMPEK TELUR
PAKET RP. 250.000,- 4,600 18 82,800 PEMPEK LENJER
5,300 17 90,100 PEMPEK ADAAN
4,600 10 46,000 PEMPEK TELUR
PAKET RP. 150.000,-
4,600 10 46,000 PEMPEK LENJER
( TANPA BOX )
5,300 11 58,300 PEMPEK ADAAN
4,600 7 32,200 PEMPEK TELUR
PAKET RP. 100.000,-
4,600 7 32,200 PEMPEK LENJER
( TANPA BOX )
5,300 7 37,100 PEMPEK ADAAN
RAM
PEMPEK TELUR @ 30 GR

PRICE
88,200
6,300
7,350
420
338
140
450
-
14,688
-
5,000
-
-
-
-

122,885
12,835
27,144
65,146
1,990
230,000
23,000
 PEMPEK IKAN TENGGIRI 90%
CUKA PEMPEK PEMPEK TELUR @ 30 GR
DESCRIPTION UNIT PRICE
INGREDIENT PRICE INGREDIENT PRICE
IKAN TENGGIRI 1,000 140,000 140 - - 600 84,000
IKAN GABUS 1,000 90,000 90 - - 100 9,000
SAGU 1,000 21,000 21 - - 350 7,350
AJINOMOTO 1,000 42,000 42 - - 10 420
GARAM 1,000 13,500 14 30 405 25 338
GULA PASIR 1,000 14,000 14 - - 10 140
AIR 1,000 1,000 1 - - 450 450
MINYAK SAYUR 1,000 18,000 18.0 - - - -
TELUR AYAM 16 23,500 1,469 - - 5 7,344
BAWANG BOMBAY 1,000 18,000 18 - - - -
AIR 1,000 1,000 1 1,500 1,500 5,000 5,000
BAWANG PUTIH 1,000 24,000 24 100 2,400 -
CABE RAWIT 1,000 42,000 42 200 8,400 - -
GULA MERAH 1,000 24,000 24 1,000 24,000 - -
ASAM JAWA 1,000 18,000 18 100 1,800 - -

HASIL ( PCS ) 45
COST PER RECIPE 38,505 - 114,041
CUKA PEMPEK 428 428 19,253
ADDITIONAL COST 20% - - 26,659
PROFIT 40% - - 63,981
ROUNDING - - 1,066
SELLING PRICE / RECIPE 38,933 - 225,000
SELLING PRICE / PCS 428 - 5,000

PAKET PEMPEK IKAN TENGGIRI 100%

5,000 62 310,000 PEMPEK TELUR
PAKET RP. 1.000.000,- 4,700 62 291,400 PEMPEK LENJER
6,000 62 372,000 PEMPEK ADAAN
5,000 46 230,000 PEMPEK TELUR
PAKET RP. 750.000,- 4,700 46 216,200 PEMPEK LENJER
6,000 46 276,000 PEMPEK ADAAN
5,000 31 155,000 PEMPEK TELUR
PAKET RP. 500.000,- 4,700 31 145,700 PEMPEK LENJER
6,000 31 186,000 PEMPEK ADAAN
5,000 16 80,000 PEMPEK TELUR
PAKET RP. 250.000,- 4,700 15 70,500 PEMPEK LENJER
6,000 15 90,000 PEMPEK ADAAN
5,000 9 45,000 PEMPEK TELUR
PAKET RP. 150.000,- ( TANPA BOX ) 4,700 10 47,000 PEMPEK LENJER
6,000 9 54,000 PEMPEK ADAAN
5,000 6 30,000 PEMPEK TELUR
PAKET RP. 100.000,- ( TANPA BOX ) 4,700 6 28,200 PEMPEK LENJER
6,000 7 42,000 PEMPEK ADAAN
 PEMPEK IKAN TENG
PEMPEK LENJER @ 30 GR PEMPEK ADAAN @ 30 GR CUKA PEMPEK
DESCRIPTION UNIT PRICE
INGREDIENT PRICE INGREDIENT PRICE INGREDIENT
600 84,000 600 84,000 IKAN TENGGIRI 1,000 140,000 140 -
100 9,000 100 9,000 IKAN GABUS 1,000 90,000 90 -
350 7,350 350 7,350 SAGU 1,000 21,000 21 -
10 420 10 420 AJINOMOTO 1,000 42,000 42 -
25 338 25 338 GARAM 1,000 13,500 14 30
10 140 10 140 GULA PASIR 1,000 14,000 14 -
450 450 450 450 AIR 1,000 1,000 1 -
- - 250 4,500 MINYAK SAYUR 1,000 18,000 18.0 -
- - - - TELUR AYAM 16 23,500 1,469 -
- - 100 1,800 BAWANG BOMBAY 1,000 18,000 18 -
5,000 5,000 - - AIR 1,000 1,000 1 1,500
BAWANG PUTIH 1,000 24,000 24 100
- - - - CABE RAWIT 1,000 42,000 42 200
- - - - GULA MERAH 1,000 24,000 24 1,000
- - - - ASAM JAWA 1,000 18,000 18 100

45 35 HASIL ( PCS )
- 106,698 - 107,998 COST PER RECIPE
428 19,253 428 14,974 CUKA PEMPEK
- 25,190 - 24,594 ADDITIONAL COST 20%
- 60,456 - 59,026 PROFIT 40%
- (96) - 3,408 ROUNDING
- 211,500 - 210,000 SELLING PRICE / RECIPE
- 4,700 - 6,000 SELLING PRICE / PCS
 PEMPEK IKAN TENGGIRI 100%
CUKA PEMPEK PEMPEK TELUR @ 30 GR PEMPEK LENJER @ 30 GR PEMPEK ADAAN @ 30 GR

PRICE INGREDIENT PRICE INGREDIENT PRICE INGREDIENT PRICE

- 630 88,200 630 88,200 630 88,200
- 70 6,300 70 6,300 70 6,300
- 350 7,350 350 7,350 350 7,350
- 10 420 10 420 10 420
405 25 338 25 338 25 338
- 10 140 10 140 10 140
- 450 450 450 450 450 450
- - - - - 250 4,500
- 5 7,344 - - - -
- - - - - 100 1,800
1,500 5,000 5,000 5,000 5,000 - -
2,400 -
8,400 - - - - - -
24,000 - - - - - -
1,800 - - - - - -

45 45 35
38,505 - 115,541 - 108,198 - 109,498
428 428 19,253 428 19,253 428 14,974
- - 26,959 - 25,490 - 24,894
- - 64,701 - 61,176 - 59,746
- - 3,046 - 1,884 - 888
38,933 - 229,500 - 216,000 - 210,000
428 - 5,100 - 4,800 - 6,000
 PEMPEK IKAN TENGGIRI 50%
CUKA PEMPEK PEMPEK TELUR @ 30 GR
DESCRIPTION UNIT PRICE
INGREDIENT PRICE INGREDIENT PRICE
IKAN TENGGIRI 1,000 140,000 140 - - 350 49,000
IKAN GABUS 1,000 90,000 90 - - 350 31,500
SAGU 1,000 21,000 21 - - 350 7,350
AJINOMOTO 1,000 42,000 42 - - 10 420
GARAM 1,000 13,500 14 30 405 25 338
GULA PASIR 1,000 14,000 14 - - 10 140
AIR 1,000 1,000 1 - - 450 450
MINYAK SAYUR 1,000 18,000 18.0 - - - -
TELUR AYAM 16 23,500 1,469 - - 6 8,813
BAWANG BOMBAY 1,000 18,000 18 - - - -
AIR 1,000 1,000 1 1,500 1,500 5,000 5,000
BAWANG PUTIH 1,000 24,000 24 100 2,400 -
CABE RAWIT 1,000 42,000 42 200 8,400 - -
GULA MERAH 1,000 24,000 24 1,000 24,000 - -
ASAM JAWA 1,000 18,000 18 100 1,800 - -

HASIL ( PCS ) 45
COST PER RECIPE 38,505 - 103,010
CUKA PEMPEK 428 428 19,253
ADDITIONAL COST 20% - - 24,453
PROFIT 40% - - 58,686
ROUNDING - - 1,599
SELLING PRICE / RECIPE 38,933 - 207,000
SELLING PRICE / PCS 428 - 4,600

PAKET PEMPEK IKAN TENGGIRI 50%

4,600 68 312,800 PEMPEK TELUR
PAKET RP. 1.000.000,- 4,600 68 312,800 PEMPEK LENJER
5,300 70 371,000 PEMPEK ADAAN
4,600 51 234,600 PEMPEK TELUR
PAKET RP. 750.000,- 4,600 51 234,600 PEMPEK LENJER
5,300 52 275,600 PEMPEK ADAAN
4,600 34 156,400 PEMPEK TELUR
PAKET RP. 500.000,- 4,600 34 156,400 PEMPEK LENJER
5,300 35 185,500 PEMPEK ADAAN
4,600 17 78,200 PEMPEK TELUR
PAKET RP. 250.000,- 4,600 18 82,800 PEMPEK LENJER
5,300 17 90,100 PEMPEK ADAAN
4,600 10 46,000 PEMPEK TELUR
PAKET RP. 150.000,- ( TANPA BOX ) 4,600 10 46,000 PEMPEK LENJER
5,300 11 58,300 PEMPEK ADAAN
4,600 7 32,200 PEMPEK TELUR
PAKET RP. 100.000,- ( TANPA BOX ) 4,600 7 32,200 PEMPEK LENJER
5,300 7 37,100 PEMPEK ADAAN
 PEMPEK LENJER @ 30 GR PEMPEK ADAAN @ 30 GR

INGREDIENT PRICE INGREDIENT PRICE

350 49,000 350 49,000
350 31,500 350 31,500
350 7,350 350 7,350
10 420 10 420
25 338 25 338
10 140 10 140
450 450 450 450
- - 250 4,500
- - - -
- - 100 1,800
5,000 5,000 - -

- - - -
- - - -
- - - -

45 35
- 94,198 - 95,498
428 19,253 428 14,974
- 22,690 - 22,094
- 54,456 - 53,026
- 2,904 - (105)
- 193,500 - 185,487
- 4,300 - 5,300