Harga per November 2018

Bahan Belanja Qty Harga

No Menu Harga Beli Satuan
Baku Dalam Satuan (Gram)
Hot Cappucino Houseblend 950 145000 152,6316
Underpass
1 Gula 900 13000 14,44444
UHT Diamond 900 15000 16,66667

Espresso Underpass Houseblend 950 145000 152,6316

2
Gula 900 13000 14,44444

Longblack Kopi Houseblend 950 145000 152,6316

Underpass
3
Gula 900 13000 14,44444

Kopi Tubruk Susu Houseblend 950 145000 152,6316

Underpass
4
SKM Dairy Champ 370 11750 31,75676

Kopi Susu Houseblend 950 140000 147,3684

Espresso
5
SKM Dairy Champ 370 11750 31,75676

Kopi Tubruk Houseblend 950 145000 152,6316

Underpass
6
Gula 900 13000 14,44444

Hot Chocolate Choco Powder 170 25200 148,2353

UHT Diamond 900 15000 16,66667
7
Gula Cair 1000 13000 13

Teh Manis Teh Celup 30 7500 250

8
Gula Pasar 1000 15000 15

Ice Cappucino Beans 950 145000 152,6316

Air Cleo 19000 16500 0,868421
UHT Diamond 900 15000 16,66667
9
Gula Cair 1000 13000 13
Es Batu

Susu Seduh Saja SKM Dairy Champ 370 11750 31,75676

10

Es Kopi Susu Lagi Beans 950 145000 152,6316

Air Cleo 19000 16500 0,868421
Max Creamer 500 25950 51,9
11 Susu UHT 900 14500 16,11111
11
Gula Cair Merah 1000 25000 25
Es Batu

Espresso On Ice Houseblend 950 145000 152,6316

Air Cleo 19000 16500 0,868421
12
Es Batu

Es Kopi Kocok Houseblend 950 145000 152,6316

Air Cleo 19000 16500 0,868421
13 Es Batu
Gula Cair 1000 13000 13

Jeruk Susu Kocok Orange Syrup 310 26500 85,48387

SKM Dairy Champ 370 11750 31,75676
14 UHT Diamond 900 14250 15,83333
Es Batu

Es Coklat Kocok Choco Powder 170 25200 148,2353

SKM Dairy Champ 370 11750 31,75676
UHT Diamond 900 14250 15,83333
15 Air Cleo 19000 16500 0,868421
Gula Cair 1000 13000 13
Es Batu

Susu Murni Dingin UHT Diamond 900 14250 15,83333

16

Es Susu SKM SKM Dairy Champ 370 11750 31,75676

17 Es Batu 1 1000 1000

Gula Pasir 1000 13000 13

Ice Lemon Tea Max Tea 30 30000 1000

18 Es Batu 1 1000 1000

Gula Cair 1000 13000 13

Es Teh Manis Teh Celup 30 7500 250

19
Gula Pasar 1000 15000 15
Es Batu 1 1000 1000
Donat Donat 12 20000 1666,667
20

Roti Coklat PanggangRoti 500 175000 350

Mentega 100 95000 950
21
Coklat 10 4500 450

Roti Keju Susu Panggang

Roti 500 175000 350
Mentega 100 95000 950
22 Keju 10 4500 450
22
SKM Dairy Champ 370 11750 31,75676

Roti Keju Coklat Panggang

Roti 500 175000 350
Mentega 100 95000 950
23 Keju 10 4500 450
Coklat 370 11750 31,75676

Indomie Telor Mie 1 2500 2500

24
Condiment 1 1000 1000

Indomie Telor Mie 1 2500 2500

Telor 1 1500 1500
25
Condiment 1 1000 1000

Sidikalang Beans 180 58000 322,2222

Air Cleo 19000 16500 0,868421
26 Filter Paper 100 90000 900
Snack 10 4500 450

Jurang Mangu Jurang Mangu 185 55000 297,2973

Sangraisme
27
Cleo 1500 10000 6,666667

Sunda Hejo Beans 185 75000 405,4054

Narakopi
28

Manglayang Natural Manglayang Natural 200 123000 615

Moi
29

Padimas 10 4500 450

Kerinci Kerinci 200 60000 300
Bung Besar
30

Padimas 10 4500 450

Manggarai Flores Manggarai Flores 190 55000 289,4737
Amstirdam
31

Padimas 10 4500 450

Gn Halu Banana Gn Halu Banan 190 75000 394,7368
Northsider
32

Padimas 10 4500 450

Palakasep Palakasep 190 70000 368,4211
Sangraisme
33

Padimas 10 4500 450

Ombak Pantai Ombak Pantai 190 70000 368,4211
Sangraisme
34
34

Padimas 10 4500 450

er November 2018
Komposisi Menu
Modal Harga Jual Profit
Qty Pakai Grm
Beans 10 1526,316
Air Panas 120 500 4698,538 15000 10.301
Gula 35 505,5556
susu 130 2166,667

Beans 10 1526,316
Air Panas 120 500 2531,871 8000 5.468
Gula 35 505,5556

Beans 10 1526,316
Air Panas 120 500 2531,871 8000 5.468
Gula 35 505,5556

Beans 8 1221,053
Air Panas 120 500 2769,026 9000 6.231
SKM 33 1047,973
0
Beans 11 1621,053
Air Panas 120 500 3169,026 10000 6.831
SKM 33 1047,973

Beans 8 1221,053
Air Panas 120 500 2154,386 6000 3.846
Gula 30 433,3333

Choco Powder 6 889,4118

UHT Diamond 160 2666,667 3946,078 10000 6.054
Gula Cair 30 390

Teh 1 1 250
Air Panas 250 500 1650 4000 2.350
Gula 60 900

Beans 10 1526,316
Air Cleo 150 130,2632 4639,912 13000 8.360
UHT Diamond 110 1833,333
Gula Cair 50 650
Es Batu 80 500

SKM 50 1587,838
Air Panas 250 500 2087,838 6000 3.912

Beans 10 1526,316
Air Cleo 200 173,6842
Max Creamer 20 1038
UHT Diamond 50 805,5556 4793,556 13000 8.206
Gula Cair 30 750
Es Batu 80 500

Beans 11 1678,947 2352,632 10000 7.647

Air Cleo 200 173,6842
Es Batu 80 500

Beans 10 1526,316
Air Cleo 200 173,6842 2720 12000 9.280
Es Batu 80 500
Gula Cair 40 520

Gram 20 1709,677
SKM Dairy Champ 30 952,7027 3954,047 13000 9.046
UHT Diamond 50 791,6667
Es Batu 80 500

Choco Powder 8 1185,882

SKM Dairy Champ 30 952,7027
UHT Diamond 50 791,6667
Air Cleo 100 86,84211 3777,094 13000 9.223
Gula Cair 20 260
Es Batu 80 500

UHT Diamond 220 3483,333

3483,333 10000 6.517

SKM Dairy Champ 50 1587,838

Air Panas 250 500
Es 0,5 500
Gula 20 260 2847,838 10000 7.152

Max tea 1 1000

Air Panas 250 500
Es 0,5 500
Gula Cair 20 260 2260 8000 5.740

Teh 1 1 250
Air Panas 250 500 2150 4000 1.850
Gula 60 900
Es 0,5 500
Donat 1 1666,667
1666,667 2500 833
Roti 13 4550
Mentega 1 950 6500 10000 3.500
Coklat 220 ml 1000

Roti 13 4550
Mentega 1 1000 7050 16000 8.950
Keju4 1 500
SKM 150 1000

Roti 13 4550
Mentega 1 1000 6050 13000 6.950
Keju 1 500
Coklat

Mie 1 2500

Condiment 1 1000 3500 7000 3.500

Mie 1 2500
Telor 1 1500 5000 9000 4.000
Condiment 1 1000

Beans 13 4188,889
Air Cleo 300 260,5263 5799,415 15000 9.201
Filter Paper 1 900
Snack 1 450

Kopi 13 3864,865
Filter 1 1000
Air Panas 150 1000 6364,865 15000 8.635
Kue 1 500
Kopi 13 5270,27
Air Panas 250 1000 7770,27 15000 7.230
Kue 1 500
Filter 1 1000
Kopi 13gr 13 7995
Filter 1 1000
Air Panas 220 ml 1000 9995 15000 5.005

Kopi 13gr 13 3900

Filter 1 1000
Air Panas 220 ml 1000 6400 15000 8.600
Padimas 1 500
Kopi 13gr 13 3763,158
Filter 1 1000
Air Panas 220 ml 1000 6263,158 15000 8.737
Padimas 1 500
Kopi 13gr 13 5131,579
Filter 1 1000
Air Panas 220 ml 1000 7631,579 16000 8.368
Padimas 1 500
Kopi 13gr 13 4789,474
Filter 1 1000
Air Panas 220 ml 1000 7289,474 15000 7.711
Padimas 1 500
Kopi 13gr 13 4789,474
Filter 1 1000
Air Panas 220 ml 1000 7289,474 15000 7.711
Padimas 1 500