HPP Karna Kopi

Download as pdf or txt
Download as pdf or txt
You are on page 1of 7

PERHITUNGAN COST HPP KARNA KOPI

Name : Espresso
Category : Coffee Base
Hot Only
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Water 100 15000 Rp 15.000 Rp 100
3 Sugar 1 100 Rp 28.000 Rp 280
4 Cup 1 50 Rp 23.750 Rp 475
Metode

Cost Rp 4.275
Add Cost 30% Rp 5.558
Selling Price 100% Rp 11.115
Actual Selling Rp 13.000

Name : Americano
Category : Coffee Base
Hot Only
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Water 200 15000 Rp 15.000 Rp 200
3 Sugar 1 100 Rp 28.000 Rp 280
4 Cup 1 50 Rp 23.750 Rp 475
Metode

Cost Rp 4.375
Add Cost 30% Rp 5.688
Selling Price 100% Rp 11.375
Actual Selling Rp 17.000

Name : Cappucino
Category : Coffee Base
hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Fresh milk 150 1000 Rp 13.500 Rp 2.025
3 Sugar 1 100 Rp 28.000 Rp 280
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 6.413
Add Cost 30% Rp 8.336
Selling Price 100% Rp 16.673
Actual Selling Rp 20.000

Name : Cafe latte


Category : Coffee Base
hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Fresh milk 200 1000 Rp 13.500 Rp 2.700
3 Sugar 1 100 Rp 28.000 Rp 280
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 7.088
Add Cost 30% Rp 9.214
Selling Price 100% Rp 18.428
Actual Selling Rp 22.000

Name : Hazelnut latte


Category : Coffee Base
hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Fresh milk 150 1000 Rp 13.500 Rp 2.025
3 hazelnut syrup 30 750 Rp 100.000 Rp 4.000
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 10.133
Add Cost 30% Rp 13.172
Selling Price 75% Rp 23.051
Actual Selling Rp 23.000

Name : Salted caramel latte


Category : Coffee Base
hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Fresh milk 150 1000 Rp 13.500 Rp 2.025
3 Salted caramel 30 750 Rp 100.000 Rp 4.000
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 10.133
Add Cost 30% Rp 13.172
Selling Price 75% Rp 23.051
Actual Selling Rp 23.000

Name : Vanila latte


Category : Coffee Base
hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Fresh milk 150 1000 Rp 13.500 Rp 2.025
3 vanila syrup 30 750 Rp 100.000 Rp 4.000
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 10.133
Add Cost 30% Rp 13.172
Selling Price 75% Rp 23.051
Actual Selling Rp 23.000

Name : Rum Latte


Category : Coffee Base
hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Fresh milk 150 1000 Rp 13.500 Rp 2.025
3 Rum syrup 30 750 Rp 100.000 Rp 4.000
4 Cup 1 50 Rp 23.750 Rp 475
Metode

Cost Rp 9.920
Add Cost 30% Rp 12.896
Selling Price 75% Rp 22.568
Actual Selling Rp 23.000

Name : redvel caramello


Category : blended
ice only
NO Ingredients Qty Unit Price Total serving /Presentation
1 Pd.red velvet 20 1000 Rp 110.000 Rp 2.200
2 salted caramel syrup 30 750 Rp 100.000 Rp 4.000
3 Fresh milk 150 1000 Rp 13.500 Rp 2.025
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 8.913
Add Cost 30% Rp 11.586
Selling Price 75% Rp 20.276
Actual Selling Rp 25.000

Name : Taro Hazel


Category : blended
ice only
NO Ingredients Qty Unit Price Total serving /Presentation
1 Pd.taro 20 1000 Rp 110.000 Rp 2.200
2 hazelnut syrup 30 750 Rp 100.000 Rp 4.000
3 Fresh milk 150 1000 Rp 13.500 Rp 2.025
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 8.913
Add Cost 30% Rp 11.586
Selling Price 75% Rp 20.276
Actual Selling Rp 25.000

Name : coco rum


Category : blended
ice only
NO Ingredients Qty Unit Price Total serving /Presentation
1 Pd.coklat 20 1000 Rp 110.000 Rp 2.200
2 rum syrup 30 750 Rp 100.000 Rp 4.000
3 fresh milk 150 1000 Rp 13.500 Rp 2.025
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 8.913
Add Cost 30% Rp 11.586
Selling Price 75% Rp 20.276
Actual Selling Rp 25.000

Name : coco original


Category : blended
hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Pd.coklat 20 1000 Rp 110.000 Rp 2.200
2 fresh milk 150 1000 Rp 13.500 Rp 2.025
3 Sugar 1 100 Rp 28.000 Rp 280
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 5.193
Add Cost 30% Rp 6.750
Selling Price 75% Rp 11.813
Actual Selling Rp 23.000

Name : Greentea vanille


Category : blended
ice only
NO Ingredients Qty Unit Price Total serving /Presentation
1 Pd.green tea 20 1000 Rp 160.000 Rp 3.200
2 vanila syrup 30 750 Rp 100.000 Rp 4.000
3 Fresh milk 150 1000 Rp 13.500 Rp 2.025
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 9.913
Add Cost 30% Rp 12.886
Selling Price 75% Rp 22.551
Actual Selling Rp 27.000

Name : Green tea ori


Category : blended
ice only
NO Ingredients Qty Unit Price Total serving /Presentation
1 Pd.green tea 100 5000 Rp 55.000 Rp 1.100
2 fresh milk 100 1000 Rp 13.500 Rp 1.350
3 skm 60 370 Rp 8.500 Rp 1.378
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 4.516
Add Cost 30% Rp 5.871
Selling Price 100% Rp 11.741
Actual Selling Rp 25.000

Name : coco hazel


Category : blended
ice only
NO Ingredients Qty Unit Price Total serving /Presentation
1 Pd.coklat 20 1000 Rp 110.000 Rp 2.200
2 hazelnut syrup 30 750 Rp 100.000 Rp 4.000
3 fresh milk 150 1000 Rp 13.500 Rp 2.025
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode

Cost Rp 8.913
Add Cost 30% Rp 11.586
Selling Price 75% Rp 20.276
Actual Selling Rp 25.000

Name : Lime squash


Category : squash
ice Only
NO Ingredients Qty Unit Price Total serving /Presentation
1 sanquick lime 20 500 Rp 35.000 Rp 1.400
2 soda water 100 275 Rp 2.200 Rp 800
3 Sugar 30 1700 Rp 12.500 Rp 221
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode
6 lime slice 15 1000 Rp 25.000 Rp 375
Cost Rp 3.483
Add Cost 30% Rp 4.528
Selling Price 100% Rp 9.056
Actual Selling Rp 15.000

Name : orange squash


Category : squash
ice only
NO Ingredients Qty Unit Price Total serving /Presentation
1 sanquick orange 18 1000 Rp 190.000 Rp 3.420
2 soda water 100 15000 Rp 15.000 Rp 100
3 Sugar 1 100 Rp 28.000 Rp 280
4 Cup 1 50 Rp 23.750 Rp 475
ice cube 50 2000 Rp 8.500 Rp 213 Metode
orange fresh 25 1000 Rp 35.000 Rp 875
Cost Rp 5.363
Add Cost 30% Rp 6.971
Selling Price 100% Rp 13.943
Actual Selling Rp 18.000

Name : original tea


Category : signagture tea
Hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 mix tea 200 2500 Rp 7.500 Rp 600
2 sugar 1 100 Rp 28.000 Rp 280
3 cup 1 50 Rp 23.750 Rp 475
4 ice 50 2000 Rp 8.500 Rp 213
Metode

Cost Rp 1.568
Add Cost 30% Rp 2.038
Selling Price 100% Rp 4.076
Actual Selling Rp 10.000

Name : lime tea


Category : signagture tea
Hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Mix tea 200 2500 Rp 7.500 Rp 600
2 sugar 1 100 Rp 28.000 Rp 280
3 cup 1 50 Rp 23.750 Rp 475
4 ice 50 2000 Rp 8.500 Rp 213
5 lime 75 1000 Rp 25.000 Rp 1.875 Metode

Cost Rp 3.443
Add Cost 30% Rp 4.475
Selling Price 100% Rp 8.951
Actual Selling Rp 15.000

Name : ff
Catagory : salty snack
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 ff frosen 120 2500 Rp 46.000 Rp 2.208
2 minyak 100 1000 Rp 11.500 Rp 1.150
3 saos sambal 10 1000 Rp 17.500 Rp 175
4 saos tomat 10 1000 Rp 17.500 Rp 175
5 t.a 1 50 Rp 49.900 Rp 998

metode

Cost Rp 4.706
Add cost 25% Rp 5.883
Selling Price 75% Rp 10.294
Actual selling Rp 17.000
Name : pompom tofu
Catagory : salty snack
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 tahu kotak 2 10 Rp 7.000 Rp 1.400
2 minyak 100 1000 Rp 11.500 Rp 1.150
3 mayonise 20 1000 Rp 22.500 Rp 450
4 saos tomat 10 1000 Rp 17.500 Rp 175
5 t.a 1 50 Rp 49.900 Rp 998
6 tepung bombu 50 250 Rp 5.500 Rp 1.100

metode

Cost Rp 5.273
Add cost 25% Rp 6.591
Selling Price 75% Rp 11.535
Actual selling Rp 17.000

Name : casava chesee


Catagory : salty snack
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 casava 150 1000 Rp 10.000 Rp 1.500
2 minyak 100 1000 Rp 11.500 Rp 1.150
3 mayonise 20 1000 Rp 22.500 Rp 450
4 chesee 15 175 Rp 13.000 Rp 1.114
5 t.a 1 50 Rp 49.900 Rp 998
6 saos tomat 10 1000 Rp 17.500 Rp 175

metode

Cost Rp 5.387
Add cost 25% Rp 6.734
Selling Price 75% Rp 11.785
Actual selling Rp 17.000

Name : popcorn salty


Catagory : salty snack
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 popcorn 75 1000 Rp 25.000 Rp 1.875
2 blue band 100 1000 Rp 6.500 Rp 650
3 garam 5 100 Rp 3.500 Rp 175
4 t.a 1 50 Rp 49.900 Rp 998

metode

Cost Rp 3.698
Add cost 25% Rp 4.623
Selling Price 75% Rp 8.089
Actual selling Rp 17.000

Name : fried oreo clasic


Catagory : sweat snack
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 oreo classic 2 16 Rp 27.000 Rp 3.375
2 minyak 100 1000 Rp 11.500 Rp 1.150
3 terigu 100 1000 Rp 9.500 Rp 950
4 telur 1 1000 Rp 23.000 Rp 23
5 gula bubuk 10 500 Rp 7.000 Rp 140
6 moriza coklat 10 450 17500 Rp 389
7 t.a 1 50 49900 Rp 998

metode
Cost Rp 7.025
Add cost 25% Rp 8.781
Selling Price 100% Rp 17.562
Actual selling Rp 22.000

Name : cc cake
Catagory : sweat snack
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 tepung terigu 150 1000 Rp 9.500 Rp 1.425
2 Pd.GT,RV,TR,CK 10 1000 Rp 110.000 Rp 1.100
3 skm 20 370 Rp 8.500 Rp 459
4 t.a 1 50 Rp 49.900 Rp 998

metode

Cost Rp 3.982
Add cost 25% Rp 4.978
Selling Price 100% Rp 9.956
Actual selling Rp 22.000

Name : mix satay w/ korean sauce


Catagory : food
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 rice 100 1000 Rp 12.000 Rp 1.200
2 minyak 20 1000 Rp 11.500 Rp 230
3 ayam 75 1000 Rp 33.000 Rp 2.475
4 usus 75 1000 Rp 25.000 Rp 1.875
5 t.a 1 50 Rp 49.900 Rp 998
6 saus korean 50 1000 Rp 80.000 Rp 4.000
7 garam 5 100 Rp 3.500 Rp 175

metode

Cost Rp 10.953
Add cost 25% Rp 13.691
Selling Price 75% Rp 23.960
Actual selling Rp 27.000

Name : chiken teriyaki


Catagory : food
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 rice 100 1000 Rp 12.000 Rp 1.200
2 minyak 20 1000 Rp 11.500 Rp 230
3 saos teriyaki 20 1000 Rp 80.000 Rp 1.600
4 ayam 75 1000 Rp 33.000 Rp 2.475
5 t.a 1 50 Rp 49.900 Rp 998
6 bombay 25 1000 Rp 27.000 Rp 675
7 daun bawang 20 500 Rp 10.000 Rp 400
8 garam 5 100 Rp 3.500 Rp 175
metode

Cost Rp 7.753
Add cost 25% Rp 9.691
Selling Price 75% Rp 16.960
Actual selling Rp 25.000

Name : penne chicken melt


Catagory : food
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 penne 120 1000 Rp 20.000 Rp 2.400
2 minyak 20 1000 Rp 11.500 Rp 230
3 ayam 50 1000 Rp 33.000 Rp 1.650
4 saos tomat 50 1000 Rp 17.500 Rp 875
5 t.a 1 50 Rp 49.900 Rp 998
6 bawang bombay 25 1000 Rp 27.000 Rp 675
7 garam 5 100 Rp 3.500 Rp 175
8 keju 15 175 Rp 13.000 Rp 1.114
metode

Cost Rp 8.117
Add cost 25% Rp 10.147
Selling Price 75% Rp 17.757
Actual selling Rp 25.000

Name : scrumble eeg w/potato wedges


Catagory : food
Hot only
NO Ingredients Qty Unit Price Total Serving/Presentation
1 eeg 150 1000 Rp 23.000 Rp 3.450
2 minyak 20 1000 Rp 11.500 Rp 230
3 kentang 100 1000 Rp 25.000 Rp 2.500
4 saos mix 25 1000 Rp 20.000 Rp 500
5 t.a 1 50 Rp 49.900 Rp 998
6 daun bawang 10 500 Rp 10.000 Rp 200
7 garam 5 100 Rp 3.500 Rp 175

metode

Cost Rp 8.053
Add cost 25% Rp 10.066
Selling Price 75% Rp 17.616
Actual selling Rp 17.000

Name : KARNA KOPI SIGNATURE


Category : Coffee Base
hot & ice
NO Ingredients Qty Unit Price Total serving /Presentation
1 Coffee bean 18 1000 Rp 190.000 Rp 3.420
2 Fresh milk 150 1000 Rp 13.500 Rp 2.025
3 Sugar 1 100 Rp 28.000 Rp 280
4 Cup 1 50 Rp 23.750 Rp 475
5 ice cube 50 2000 Rp 8.500 Rp 213 Metode
6 syrup rempah 2 1000 Rp 11.000 Rp 22
Cost Rp 6.413
Add Cost 30% Rp 8.336
Selling Price 100% Rp 16.673
Actual Selling Rp 20.000

You might also like