Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Harga Bahan Baku Menu Kopi Kedai Express

ITEM Harga Isi Satuan Harga/Satuan


Paper Cup 7 oz ( 210ml ) NO Print Rp 410.00 1 pcs Rp 410.00
Paper Cup 7 oz ( 210ml ) WITH Print Rp 525.00 1 pcs Rp 525.00
Tutup Paper Cup Warna Putih Rp 325.00 1 pcs Rp 325.00
Handle Paper Cup Rp 150.00 1 pcs Rp 150.00
Hot Straw Rp 35,000.00 150 pcs Rp 233.33
Roasted Robusta + Ongkir Rp 154,000.00 900 gram Rp 171.11
Air Mineral Rp 12,000.00 19,000 ml Rp 0.63
Fresh Milk Rp 18,800.00 1,000 ml Rp 18.80
Gula Sachet Rp 14,900.00 75 sachet Rp 198.67
Gourmet Syrup Rp 121,000.00 750 ml Rp 161.33

NOTES :

* Pada Roasted Robusta isi real adalah 1.000 gram. Pada Tabel tertulis 900 gram.
900 gram adalah isi setelah penyusutan sesar 10 % atau 100 gram pada saat kopi dibubukan
1
Hot Black Coffee Takaran Pemakaian Satuan Harga Satuan Takaran Modal Menu
Kopi 8.00 gram Rp 171.11 1,368.88
Air Mineral 150.00 ml Rp 0.63 94.50
Modal Sebelum Listrik & Air Modal Dasar Rp 1,463.38
Listrik & Air 0.05 presentase Rp 1,463.38 73.17
Gula Sachet 2.00 Sachet Rp 198.67 397.34
Paper Cup 7 oz ( 210ml ) WITH Print 1.00 pcs Rp 525.00 525.00
Handle Paper Cup 1.00 pcs Rp 150.00 150.00
Tutup Paper Cup Warna Putih 1.00 pcs Rp 325.00 325.00
Hot Straw 1.00 pcs Rp 233.33 233.33 Dalam Presentase %
Modal Menu 3,167.22 63
Selling Price 5,000.00 100
Profit 1,832.78 37

2
Hot Cappuccino/ Latte Takaran Pemakaian Satuan Harga Satuan Takaran Modal Menu
Kopi 8.00 gram Rp 171.11 1,368.88
Air Mineral 50.00 ml Rp 0.63 31.50
Fresh Milk 100.00 ml Rp 18.80 1,880.00
Modal Sebelum Listrik & Air Modal Dasar Rp 3,280.38
Listrik & Air 0.05 presentase Rp 3,280.38 164.02
Gula Sachet 1.00 Sachet Rp 198.67 198.67
Paper Cup 7 oz ( 210ml ) WITH Print 1.00 pcs Rp 525.00 525.00
Handle Paper Cup 1.00 pcs Rp 150.00 150.00
Tutup Paper Cup Warna Putih 1.00 pcs Rp 325.00 325.00
Hot Straw 1.00 pcs Rp 233.33 233.33 Dalam Presentase %
Modal Menu 4,876.40 70
Selling Price 7,000.00 100
Profit 2,123.60 30

3
Latte with Syrup Takaran Pemakaian Satuan Harga Satuan Takaran Modal Menu
Kopi 8.00 gram Rp 171.11 1,368.88
Air Mineral 50.00 ml Rp 0.63 31.50
Fresh Milk 100.00 ml Rp 18.80 1,880.00
Modal Sebelum Listrik & Air Modal Dasar Rp 3,280.38
Listrik & Air 0.05 presentase Rp 3,280.38 164.02
Gourmet Syrup 10.00 ml Rp 161.33 1,613.30
Paper Cup 7 oz ( 210ml ) WITH Print 1.00 pcs Rp 525.00 525.00
Handle Paper Cup 1.00 pcs Rp 150.00 150.00
Tutup Paper Cup Warna Putih 1.00 pcs Rp 325.00 325.00
Hot Straw 1.00 pcs Rp 233.33 233.33 Dalam Presentase %
Modal Menu 6,291.03 63
Selling Price 10,000.00 100
Profit 3,708.97 37

You might also like