Anda di halaman 1dari 50

Cost Alat Kopi

Mesin Iberital Intenz Grinder Latina N900


Kalkulasi biaya listrik Kalkulasi biaya listrik
Daya: 1600 watt Daya:
Pemakaian: 9 jam Pemakaian:
Tarif per kWh: 1583.5 Rp Tarif per kWh:
Omset per jam: 6 cup Omset per jam:
Omset per hari: 54 Omset per hari:

Biaya per hari: Rp 22,802 Biaya per hari:


Biaya per cup: Rp 422 Biaya per cup:

Penyusutan mesin Penyusutan mesin


Harga beli: Rp 28,000,000 Rp Harga beli:
Umur teknis: 1080 hari Umur teknis:
Pemakaian per hari: 9 jam Pemakaian per hari:
Jumlah cup per hari: 54 cup Jumlah cup per hari:

Penyusutan per hari: Rp 25,926 Rp/hari Penyusutan per hari:


Penyusutan per cup: Rp 480 Rp/hari Penyusutan per cup:

Perawatan: Perawatan:
Biaya parts: Rp 685 Rp/hari Biaya parts:
Rp 13 Rp/cup

Cost harian: Rp 59,617.4 Cost None:


Cost per cup: Rp 1,104.0

Cost Tenaga
Upah Cook
Upah per bulan: Rp 2,150,000 Asumsi produktivitas
Upah per hari: Rp 86,000 10 menit = 2
Upah per jam: Rp 10,750 1 jam = 12
Upah per porsi: Rp 896

Upah Barista
Upah per bulan: Rp 1,850,000 Asumsi produktivitas
Upah per hari: Rp 74,000 10 menit = 6
Upah per jam: Rp 9,250 1 jam = 36
Upah per porsi: Rp 257

Upah Waiter
Upah per bulan: Rp 1,850,000 Asumsi produktivitas
Upah per hari: Rp 74,000 10 menit = 8
Upah per jam: Rp 9,250 1 jam = 48
Upah per porsi: Rp 193
Upah Admin
Upah per bulan: Rp 1,850,000 Asumsi produktivitas
Upah per hari: Rp 74,000 10 menit = 8
Upah per jam: Rp 9,250 1 jam = 48
Upah per porsi: Rp 193

Upah Office Boy


Upah per bulan: Rp 1,850,000 Asumsi produktivitas
Upah per hari: Rp 74,000 10 menit = 8
Upah per jam: Rp 9,250 1 jam = 48
Upah per porsi: Rp 193

Cost Tenaga Food Rp 1,474


Cost Tenaga Bever. Rp 835

Cost Serving TA
Harga/Pak Isi Harga @
Paper Cup: Rp 20,000 50 Rp 400
Paper Lid: Rp 15,000 50 Rp 300
Plastic Cup: Rp 13,000 50 Rp 260
Plastic Lid: Rp 3,000 50 Rp 60
Paper Stirrer: Rp - 50 Rp -
Plastic Straw: Rp 3,000 40 Rp 75
Plastic Bag: Rp 7,000 50 Rp 140
Rice Bowl: Rp 27,000 25 Rp 1,080
Bowl Lid: Rp 17,500 25 Rp 700
Plastic Spoon: Rp 15,000 100 Rp 150
Plastic Fork: Rp 15,000 100 Rp 150
Plastik Knive: Rp 3,750 25 Rp 150
Plastic Bowl: Rp 27,500 25 Rp 1,100
Mini Plastic Bowl: Rp 17,000 25 Rp 680
Botol Plastik 1000ml Rp 4,000 1 Rp 4,000
Botol Plastik 500ml Rp 1,500 1 Rp 1,500

Paket None Rp -
Paket Hot Drink Rp 840
Paket Cold Drink Rp 535
Paket Food Spoon Rp 2,220
Paket Food Knive Rp 2,220
Paket Dessert/Soup Rp 1,390
Paket Mini Dessert Rp 680

Cost Gas & Listrik


Isi Ulang LPG 12kg Rp 150,000 Kapasitas 60 jam
Cost per jam Rp 2,500
Cost per 10 menit Rp 417
360 watt
9 jam
1583.5 Rp
6 cup
54

Rp 5,131
Rp 95

Rp 4,000,000 Rp
1080 hari
9 jam
54 cup

Rp 3,704 Rp/hari
Rp 69 Rp/hari

Rp 1,370 Rp/hari
Rp 25 Rp/cup

Rp -

porsi
porsi

cup
cup

porsi
porsi
porsi
porsi

porsi
porsi
Upah Cook
Upah per bulan: Rp 2,150,000 Asumsi produktivitas
Upah per hari: Rp 86,000 10 menit = 2 porsi
Upah per jam: Rp 10,750 1 jam = 12 porsi
Upah per porsi: Rp 896

Upah Barista
Upah per bulan: Rp 1,850,000 Asumsi produktivitas
Upah per hari: Rp 74,000 10 menit = 6 cup
Upah per jam: Rp 9,250 1 jam = 36 cup
Upah per porsi: Rp 257

Upah Waiter
Upah per bulan: Rp 1,850,000 Asumsi produktivitas
Upah per hari: Rp 74,000 10 menit = 8 porsi
Upah per jam: Rp 9,250 1 jam = 48 porsi
Upah per porsi: Rp 193

Upah Admin
Upah per bulan: Rp 1,850,000 Asumsi produktivitas
Upah per hari: Rp 74,000 10 menit = 8 porsi
Upah per jam: Rp 9,250 1 jam = 48 porsi
Upah per porsi: Rp 193

Upah Office Boy


Upah per bulan: Rp 1,850,000 Asumsi produktivitas
Upah per hari: Rp 74,000 10 menit = 8 porsi
Upah per jam: Rp 9,250 1 jam = 48 porsi
Upah per porsi: Rp 193

Cost Tenaga Food Rp 1,474


Cost Tenaga Bever. Rp 835
Harga Alat
Harga/Pak Isi Harga @
Paper Cup: Rp 20,000 50 Rp 400
Paper Lid: Rp 15,000 50 Rp 300
Plastic Cup: Rp 13,000 50 Rp 260
Plastic Lid: Rp 3,000 50 Rp 60
Paper Stirrer: Rp - 50 Rp -
Plastic Straw: Rp 3,000 40 Rp 75
Plastic Bag: Rp 6,500 50 Rp 130
Rice Bowl: Rp 27,000 25 Rp 1,080
Bowl Lid: Rp 17,500 25 Rp 700
Plastic Spoon: Rp 15,000 100 Rp 150
Plastic Fork: Rp 15,000 100 Rp 150
Plastik Knive: Rp 3,750 25 Rp 150
Plastic Bowl: Rp 27,500 25 Rp 1,100
Mini Plastic Bowl: Rp 17,000 25 Rp 680
Plastic Bottle 500ml Rp 1,500 1 Rp 1,500
Plastick Bottle 1L Rp 4,000 1 Rp 4,000
None Rp - 1 Rp -

Paket Hot Drink Rp 830


Paket Cold Drink Rp 525
Paket Food Spoon Rp 2,210
Paket Food Knive Rp 2,210
Paket Dessert/Soup Rp 1,380
Paket Mini Dessert Rp 680
No. Ingredients Brand Qty/Pack Qty/Beli Unit Harga Beli Harga/Satuan Supplier
1 Adas 1 1 gr Rp 4,000 Rp 4,000
2 Air Galon Aqua, Cleo 1 19000 ml Rp 18,000 Rp 1
3 All Spice Mc Cormick 1 30 gr Rp 40,000 Rp 1,333 Lotte
4 Almond Kulit 1 500 gr Rp 90,000 Rp 180 Intisari
5 Alpukat 1 1000 gr Rp 26,500 Rp 27 Lotte
6 Anggur 1 1000 gr Rp 113,000 Rp 113 Superindo
7 Anti Sumbat Shock 1 375 gr Rp 23,100 Rp 62 Lotte
8 Apel Washington 1 1000 gr Rp 37,950 Rp 38 Superindo
9 Asparagus Kaleng TTS 1 245 gr Rp 25,000 Rp 102 Mirota Kampus
10 Baguette 1 200 gr Rp 15,000 Rp 75 Superindo
11 Baking Powder 1 50 gr Rp 2,000 Rp 40 Intisari
12 Bawang Bombay 1 1000 gr Rp 14,000 Rp 14 MULYO SAYUR
13 Bawang Putih 1 1000 gr Rp 30,000 Rp 30 MULYO SAYUR
14 Bayleaf Choice 1 15 gr Rp 18,000 Rp 1,200 Lotte
15 Beef Cocktail Kanzler 1 500 gr Rp 70,000 Rp 140 Lotte
16 Biji Pala 365 1 30 gr Rp 11,500 Rp 383 Superindo
17 Biji Selasih 1 50 gr Rp 4,500 Rp 90 Intisari
18 Biji Wijen Point 1 1000 gr Rp 51,000 Rp 51 Intisari
19 Biskuit Verkade Speculaas 1 200 gr Rp 15,990 Rp 80 Superindo
20 Blend Espresso FR Fine Robusta 1 1000 gr Rp 90,000 Rp 90 Space Coffee Roastery
21 Blend Espresso SF Strawberry Fields 1 1000 gr Rp 285,000 Rp 285 Space Coffee Roastery
22 Botol Jus 1 L 1 1 pack Rp 7,500 Rp 7,500 Intisari
23 Brokoli 1 1000 gr Rp 15,000 Rp 15 MULYO SAYUR
24 Bubuk Alpukat Point Avocado 1 1000 gr Rp 57,500 Rp 58 Intisari
25 Bubuk Cabai Super 1 250 gr Rp 16,000 Rp 64 Intisari
26 Bubuk Coklat Van Houten 1 180 gr Rp 35,000 Rp 194 Intisari
27 Bubuk Hazelnut Point 1 1000 gr Rp 62,500 Rp 63 Intisari
28 Bubuk Jahe Save 1 50 gr Rp 14,500 Rp 290 Lotte
29 Bubuk Kari Jay's 1 65 gr Rp 16,500 Rp 254 Superindo
30 Bubuk Kayu Manis Save 1 50 gr Rp 9,500 Rp 190 Lotte
31 Bubuk Kayu Manis 1 Inti 1 250 gr Rp 10,000 Rp 40 Intisari
32 Bubuk Oregano Point 1 250 gr Rp 130,000 Rp 520 Intisari
33 Bubuk Paprika Jay's 1 70 gr Rp 27,500 Rp 393 Superindo
34 Bubuk Paprika 1 1 250 gr Rp 34,000 Rp 136 Intisari
35 Bubuk Parsley 1 25 gr Rp 15,000 Rp 600 Intisari
36 Bubuk Red Velvet Point Red Velvet 1 1000 gr Rp 70,000 Rp 70 Intisari
37 Bubuk Rosemary 1 25 gr Rp 12,000 Rp 480 Intisari
38 Bubuk Salted Egg Point 1 1 Rp 32,500 Rp 32,500 Intisari
39 Bunga Lawang 365 1 25 gr Rp 6,500 Rp 260 Superindo
40 Butter Triangle 1 340 gr Rp 78,500 Rp 231 Intisari
41 Butter 1 Royal Krone 1 2000 gr Rp 165,000 Rp 83 Intisari
42 Butter 2 Orchid 1 340 gr Rp 62,500 Rp 184 Intisari
43 Cabai Merah Keriting 1 1000 gr Rp 40,000 Rp 40 Lotte
44 Cabai Rawit Merah 1 1000 gr Rp 24,000 Rp 24 MULYO SAYUR
45 Cabai Teropong Hijau 1 1000 gr Rp 20,000 Rp 20 MULYO SAYUR
46 Cabai Teropong Merah 1 1000 gr Rp 40,000 Rp 40 MULYO SAYUR
47 Caisim 1 1000 gr Rp 6,000 Rp 6 MULYO SAYUR
48 Cengkeh 1 1000 gr Rp 108,000 Rp 108 MULYO SAYUR
49 Ceri Hitam Kaleng Royal 1 425 gr Rp 37,500 Rp 88 Intisari
50 Champignon 1 1000 gr Rp 37,900 Rp 38 Lotte
51 Chicken Powder Knorr 1 1000 gr Rp 146,000 Rp 146 Lotte
52 Chili Flake Botol 1 75 gr Rp 7,500 Rp 100 Intisari
53 Cocktail Kaleng Choice 1 565 gr Rp 19,500 Rp 35 Lotte
54 Cocktail Kaleng 1 Duta 1 825 gr Rp 28,500 Rp 35 Superindo
55 Cocktail Kaleng 2 Wilmond 1 825 gr Rp 25,000 Rp 30 Intisari
56 Cooking Cream Anchor 1 1000 ml Rp 72,500 Rp 73 Intisari
57 Cooking Cream 1 Master Gourmet 1 1000 ml Rp 47,500 Rp 48 Intisari
58 Corn Kernel Golden Farm 1 1000 gr Rp 45,000 Rp 45 Lotte
59 Cranberry Mariani 1 170 gr Rp 42,000 Rp 247 Lotte
60 Cream Cheese Cheesy 1 2000 gr Rp 155,000 Rp 78 Intisari
61 Cuka 365 1 150 ml Rp 4,500 Rp 30 Superindo
62 Culinary Cream Anchor 1 1000 ml Rp 82,500 Rp 83 Intisari
63 Dada Ayam 1 1000 gr Rp 78,000 Rp 78 Lotte
64 Daging Ayam 1 1000 gr Rp 47,000 Rp 47 Wiratama
65 Daging Cincang 1 1000 gr Rp 130,000 Rp 130 Wiratama
66 Daging Giling 1 1000 gr Rp 100,000 Rp 100 Wiratama
67 Daging Sapi Dadu 1 1000 gr Rp 140,000 Rp 140 Wiratama
68 Daging Sapi Has Dalam 1 1000 gr Rp -
69 Daging Sapi Has Luar 1 1000 gr Rp -
70 Daging Sapi Muda 1 1000 gr Rp 89,000 Rp 89 Lotte
71 Daun Basil 1 1000 gr Rp 55,000 Rp 55 MULYO SAYUR
72 Daun Bawang 1 1000 gr Rp 16,000 Rp 16 MULYO SAYUR
73 Daun Ketumbar 1 1000 gr Rp 84,000 Rp 84 Lotte
74 Daun Mint 1 100 gr Rp 5,500 Rp 55 Lotte
75 Daun Seledri 1 1000 gr Rp 20,000 Rp 20 MULYO SAYUR
76 Daun Thyme Kering 1 25 gr Rp 12,500 Rp 500 Intisari
77 Demiglace Knorr 1 1000 gr Rp 140,000 Rp 140 Intisari
78 Detergen Choice 1 1000 gr Rp 23,000 Rp 23 Lotte
79 Disinfektan Jirigen 1 5000 ml Rp 75,000 Rp 15 Supplier
80 Dori 1 1000 gr Rp 47,000 Rp 47 Wiratama
81 Dressing Lemon Honey 1 500 ml Rp 12,500 Rp 25 DAHEIM
82 Emulsifier Inti Cake 1 50 gr Rp 3,000 Rp 60 Intisari
83 Fillet Dada Ayam 1 1000 gr Rp 37,000 Rp 37 Lotte
84 Fillet Dori 1 1000 gr Rp 45,000 Rp 45
85 Fla Coklat Sachet MyVla 1 60 gr Rp 5,000 Rp 83 Intisari
86 Fla Vanilla Sachet MyVla 6 60 gr Rp 29,500 Rp 4,917 Lotte
87 French Fries Mity 1 2000 gr Rp 60,000 Rp 30 PT SMS
88 Fruity Acid Nutrijell 1 15 gr Rp 5,250 Rp 350
89 Garam Halus Save 1 1000 gr Rp 10,000 Rp 10 Lotte
90 Garam Halus 1 365 1 500 gr Rp 5,000 Rp 10 Superindo
91 Garpu Makan Putih 25 pcs Rp 3,750 Rp 150 Plastik 60
92 Garpu Makan Putih CICIPI 100 pcs Rp 15,000 Rp 150 Plastik 60
93 Gelas 14oz Starindo 50 pcs Rp 13,000 Rp 260 Plastik 60
94 Gelas Kertas 8 oz 1 pack Rp 20,000 Rp 20,000 Plastik 60
95 Gelas-Tutup 14oz 50 pcs Rp 3,000 Rp 60 Plastik 60
96 Gelas-Tutup Kertas 8 oz 1 pack Rp 15,000 Rp 15,000 Plastik 60
97 Gelatin Point 1 25 gr Rp 5,000 Rp 200 Intisari
98 Gelatin 1 1 50 gr Rp 9,500 Rp 190 Intisari
99 Green Peas Golden Farm 1 1000 gr Rp 49,000 Rp 49 Lotte
100 Gula Aren Sachet Lotte 50 4 gr Rp 22,000 Rp 440 Lotte
101 Gula Batu 1 1000 gr Rp 22,000 Rp 22 Superindo
102 Gula Bubuk Rose Brand 1 500 gr Rp 11,500 Rp 23 Lotte
103 Gula Jawa 1 1000 gr Rp 30,000 Rp 30 Superindo
104 Gula Pasir 1 1000 gr Rp 13,000 Rp 13 MULYO SAYUR
105 Gula Pasir Kuning Gulaku 1 1000 gr Rp 12,500 Rp 13 Hypermart
106 Gula Pasir Sachet Choice 100 8 gr Rp 20,000 Rp 200 Lotte
107 Handsanitizer Generik 1 1000 ml Rp 75,000 Rp 75 Supplier
108 Hi-Cook Gas 1 80 gr Rp 12,000 Rp 150 Fortuna
109 Ice Cube Atlas 1 5000 gr Rp 9,000 Rp 2 Atlas
110 Ice Cube 2 1 5000 gr Rp 10,000 Rp 2
111 Janggel 1 1000 gr Rp 10,000 Rp 10 MULYO SAYUR
112 Jagung Kaleng Pronas 1 260 gr Rp 15,200 Rp 58 Superindo
113 Jahe 1 1000 gr Rp 48,000 Rp 48 MULYO SAYUR
114 Jamur Champignon 2 1 1000 gr Rp 35,000 Rp 35 Dewi Sembako
115 Jamur Champignon 1 1000 gr Rp 40,000 Rp 40 MULYO SAYUR
116 Jelly Mangga Nutrijell 1 15 gr Rp 5,250 Rp 350 Lotte
117 Jelly Plain Nutrijell 1 15 gr Rp 5,250 Rp 350 Intisari
118 Jeruk Lemon Lokal 1 1000 gr Rp 37,500 Rp 38
119 Jeruk Mandarin Kaleng Wilmond 1 312 gr Rp 13,000 Rp 42 Intisari
120 Jeruk Nipis 1 1000 gr Rp 16,000 Rp 16 MULYO SAYUR
121 Jinten Bubuk Save 1 50 gr Rp 10,500 Rp 210 Lotte
122 Jinten Bubuk 1 Choice 1 200 gr Rp 32,000 Rp 160 Lotte
123 Juice Mangga Sunkist 1 1000 ml Rp 24,000 Rp 24 Lotte
124 Jus Anggur Diamond Jungle Juice 1 1000 ml Rp 29,000 Rp 29 Superindo
125 Jus Apel Diamond Jungle Juice 1 1000 ml Rp 29,000 Rp 29 Superindo
126 Jus Jeruk Diamond Jungle Juice 1 1000 ml Rp 29,000 Rp 29 Superindo
127 Jus Lemon Dressing Condy Lime 1 200 ml Rp 22,500 Rp 113 Carrefour
128 Kacang Mete 1 1000 gr Rp 120,000 Rp 120
129 Kaldu Ayam Indofood 1 100 gr Rp 7,500 Rp 75 Lotte
130 Kaldu Sapi Indofood 1 100 gr Rp 7,500 Rp 75 Lotte
131 Kayu Secang 1 1000 gr Rp 22,000 Rp 22 MULYO SAYUR
132 Kapulaga 1 1000 gr Rp 332,000 Rp 332 MULYO SAYUR
133 Kayu Manis 1 1000 gr Rp 38,000 Rp 38 Intisari
134 Keju Cheddar Kraft 1 165 gr Rp 20,000 Rp 121 Intisari
135 Keju Cheddar 1 Wincheez 1 2000 gr Rp 92,500 Rp 46 Intisari
136 Keju Cheddar 2 Kraft 1 165 gr Rp 18,000 Rp 109 Intisari
137 Keju Edam Potong 1 1000 gr Rp 95,000 Rp 95 Intisari
138 Keju Mozarella Emina 1 170 gr Rp 24,000 Rp 141 Intisari
139 Keju Mozarella Potong 1 1000 gr Rp 145,000 Rp 145 Intisari
140 Keju Parmesan Intisari 1 250 gr Rp 75,000 Rp 300 Intisari
141 Keju Parmesan Blok Anchor 1 800 gr Rp 220,000 Rp 275 Intisari
142 Keju Parmesan Powder 1 100 gr Rp 31,000 Rp 310 Intisari
143 Keju Potong 1 1000 gr Rp 82,500 Rp 83 Intisari
144 Keju Quick Melt Kraft 1 165 gr Rp 26,000 Rp 158 Intisari
145 Keju Slice Prochiz 1 12 Slice Rp 21,980 Rp 1,832 Superindo
146 Kembang Kol 1 1000 gr Rp 15,000 Rp 15 MULYO SAYUR
147 Kentang 1 1000 gr Rp 13,000 Rp 13 MULYO SAYUR
148 Kertas Bakar 10 lembar Rp 16,500 Rp 1,650 Intisari
149 Ketumbar Bubuk Koepoe 1 25 gr Rp 4,500 Rp 180 Intisari
150 Kikkoman Asin Kikkoman 1 1600 ml Rp 92,700 Rp 58 PT SMS
151 Kismis 1 1000 gr Rp 60,000 Rp 60
152 Kol Merah 1 1000 gr Rp 56,000 Rp 56 Lotte
153 Kol Putih 1 1000 gr Rp 6,000 Rp 6 MULYO SAYUR
154 Kol Ungu 1 1000 gr Rp 56,000 Rp 56 Lotte
155 Kresek Transparan Besar Saola 1 1 pack Rp 6,500 Rp 6,500 Plastik 60
156 Kresek Transparan Tanggung Saola 1 1 pack Rp 6,000 Rp 6,000 Plastik 60
157 Kresek Warna Natural uk 15 1 1 pack Rp 7,000 Rp 7,000 Plastik 60
158 Kresek Warna Natural uk 28 1 1 pack Rp 7,000 Rp 7,000 Plastik 60
159 Kulit Pangsit TYJ 20 lembar Rp 25,500 Rp 1,275 Lotte
160 Kunyit Bubuk 1 25 gr Rp 4,500 Rp 180 intisari
161 Lada Hitam Butir Choice 1 50 gr Rp 34,500 Rp 690 Lotte
162 Lada Hitam Butir 1 1 500 gr Rp 42,500 Rp 85 Intisari
163 Lada Putih Bubuk Koepoe 1 85 gr Rp 26,500 Rp 312 Lotte
164 Lada Putih Bubuk 1 1 250 gr Rp 28,000 Rp 112 Intisari
165 Lada Putih Butir Choice 1 55 gr Rp 37,000 Rp 673 Lotte
166 Leci Kaleng Kaleng Flowers Lychee 1 150 gr Rp 30,000 Rp 200 Lotte
167 Leci Kaleng 1 Angel Brand 1 230 gr Rp 28,500 Rp 124 Intisari
168 Leci Kaleng 2 TTS 1 230 gr Rp 30,500 Rp 133 Lotte
169 Leci Kaleng 3 Lamthong 1 230 gr Rp 43,500 Rp 189 Lotte
170 Leci Kaleng 4 Lily Flower 1 230 gr Rp 43,500 Rp 189 Lotte
171 Leci Kaleng 5 Peace 1 230 gr Rp 47,000 Rp 204 Lotte
172 Leci Kaleng 6 Mamata 1 230 gr Rp 33,000 Rp 143 Intisari
173 Lemak Sapi 1 1000 gr Rp 141,000 Rp 141 Carrefour
174 Lemon Import 1 1000 gr Rp 34,000 Rp 34 MULYO SAYUR
175 Lemon Lokal 1 1000 gr Rp 32,500 Rp 33 Lotte
176 Longan Kaleng Naraya 1 230 gr Rp 29,000 Rp 126 Mirota Kampus
177 Longan Kaleng 1 Mili Thai 1 234 gr Rp 46,400 Rp 198 Superindo
178 Low Sugar Sachet Nulife 200 1.5 sachet Rp 80,000 Rp 400 Lotte
179 Lunch Box Eco L 1 1 pack Rp 27,500 Rp 27,500 Plastik 60
180 Madu Nusantara 1 650 ml Rp 105,000 Rp 162 MULYO SAYUR
181 Mangkok Kertas 720 ml 25 pcs Rp 27,000 Rp 1,080 Plastik 60
182 Mangkok Thinwall 150 ml + tutup 1 1 pack Rp 17,000 Rp 17,000 Plastik 60
183 Mangkok Thinwall 200 ml + tutup 1 1 pack Rp 20,000 Rp 20,000 Plastik 60
184 Mangkok Thinwall 400 ml + tutup 1 1 pack Rp 27,500 Rp 27,500 Plastik 60
185 Mangkok-Tutup Kertas 720 ml 25 pcs Rp 17,500 Rp 700 Plastik 60
186 Margarin Blueband 1 200 gr Rp 7,000 Rp 35 Amplaz
187 Margarin 1 Simas 1 500 gr Rp 9,000 Rp 18 Intisari
188 Marjoram 1 25 gr Rp 12,000 Rp 480 Intisari
189 Mayonaise Kewpie 1 1000 gr Rp 65,500 Rp 66 Lotte
190 Mayonaise 1 Maestro Light 1 1000 gr Rp 29,900 Rp 30 Lotte
191 Melon 1 1000 gr Rp 15,000 Rp 15 Lotte
192 Minyak Goreng 1 2000 ml Rp 26,000 Rp 13 Superindo
193 Minyak Goreng 1 Bimoli 1 18000 ml Rp 216,500 Rp 12 Lotte
194 Minyak Ikan 1 200 ml Rp 22,500 Rp 113 Superindo
195 Minyak Samin 1 250 gr Rp 14,000 Rp 56 Intisari
196 Minyak Wijen ABC 1 195 ml Rp 41,000 Rp 210 Superindo
197 Mix Vegetables Golden Farm 1 1000 gr Rp 44,000 Rp 44 Intisari
198 Mustard Yellow French's Classic 1 225 gr Rp 42,500 Rp 189 Intisari
199 Mustard Yellow 1 Maestro 1 1000 gr Rp 46,000 Rp 46 Lotte
200 Nanas Besar Honi Crown 1 1000 gr Rp 25,000 Rp 25 Superindo
201 Nanas Sedang Honi Crown 1 1000 gr Rp 17,000 Rp 17 Superindo
202 Nata de coco Kara 1 1000 gr Rp 16,000 Rp 16 Lotte
203 Olive Oil Extra Light Bertolli 1 250 ml Rp 42,500 Rp 170 Intisari
204 Olive Oil Extra Virgin Bertolli 1 500 ml Rp 98,000 Rp 196 Superindo
205 Onion Powder Jay's 1 90 gr Rp 23,000 Rp 256 Intisari
206 Oreo Crumb 1 500 gr Rp 40,000 Rp 80 Intisari
207 Oreo Crush Point 1 250 gr Rp 21,000 Rp 84 Intisari
208 Oriental Soy Kikkoman 1 150 ml Rp 17,500 Rp 117 Progo
209 Palm Sugar Suiker 1 1000 gr Rp 32,000 Rp 32 Intisari
210 Paprika Hijau 1 1000 gr Rp 28,000 Rp 28 MULYO SAYUR
211 Paprika Kuning 1 1000 gr Rp 63,000 Rp 63 Lotte
212 Paprika Merah 1 1000 gr Rp 30,000 Rp 30 MULYO SAYUR
213 Parsley Segar 1 1000 gr Rp 40,000 Rp 40 MULYO SAYUR
214 Pasta Alpukat Koepoe 1 60 ml Rp 9,500 Rp 158 Intisari
215 Pasta Fettucini La Fonte 1 450 gr Rp 14,500 Rp 32 Lotte
216 Pasta Fettucini 1 La Fonte 1 750 gr Rp 18,900 Rp 25 PT SMS
217 Pasta Fussili La Fonte 1 450 gr Rp 15,000 Rp 33 Hypermart
218 Pasta Fussili 1 La Fonte 1 450 gr Rp 12,400 Rp 28 PT SMS
219 Pewarna Hijau Koepoe 1 30 ml Rp 5,000 Rp 167 Intisari
220 Pasta Mangga 1 60 ml Rp 15,000 Rp 250 Intisari
221 Pasta Spaghetti La Fonte 1 450 gr Rp 14,600 Rp 32 Lotte
222 Pasta Spaghetti 1 La Fonte 1 1000 gr Rp 23,200 Rp 23 PT SMS
223 Peach Kaleng Golden 1 480 gr Rp 54,500 Rp 114 Lotte
224 Peach Kaleng 1 Kaleng Lily Peach 1 450 gr Rp 53,000 Rp 118 Lotte
225 Peach Kaleng 2 Del Monte 1 480 gr Rp 51,000 Rp 106 Intisari
226 Pembersih Kaca Botol Hijau Mr Muscle 1 500 ml Rp 10,500 Rp 21 Lotte
227 Pembersih Kaca Refill Cling 1 425 ml Rp 28,500 Rp 67 Lotte
228 Pembersih Lantai Jirigen 1 5000 ml Rp 50,000 Rp 10 Supplier
229 Pembersih Lantai Refill Super Pell 1 770 ml Rp 12,200 Rp 16 Hypermart
230 Pembersih Lantai Refill WIPOL 1 780 ml Rp 17,000 Rp 22 Lotte
231 Pembersih Lantai Refill Super Pell 1 1600 ml Rp 22,500 Rp 14 Lotte
232 Pembersih Toilet Botol Yuri Porstex 1 1000 ml Rp 17,000 Rp 17 Lotte
233 Pepaya Bangkok 1 1000 gr Rp 10,000 Rp 10 Lotte
234 Peterseli 1 1000 gr Rp 85,000 Rp 85 Lotte
235 Pisang Sunpride Cavendsih 1 1000 gr Rp 22,100 Rp 22 Mirota Kampus
236 Pisau Makan Bening 25 pcs Rp 3,750 Rp 150 CV Empat Puluh
237 Pisau Makan Putih 25 pcs Rp 3,750 Rp 150 Plastik 60
238 Plastik 1/2 kg 1 1 pack Rp 2,500 Rp 2,500
239 Plastik Es 1 kg 1 1 pack Rp 7,500 Rp 7,500 Dewi Sembako
240 Plastik Klip 11x20 1 pack Rp 13,000 Rp 13,000 Plastik 60
241 Plastik Klip 7x10 1 1 pack Rp 3,000 Rp 3,000 Plastik 60
242 Plastik Sampah 60x100 1 1 pack Rp 23,000 Rp 23,000 Plastik 60
243 Ragi Instant Fermipan 1 11 gr Rp 5,000 Rp 455 Intisari
244 Ragi Instant 1 Mauripan 1 12 gr Rp 2,500 Rp 208 Intisari
245 Roti Tawar Borobudur 12 1 pcs Rp 12,000 Rp 1,000 Superindo
246 Roti Tawar 1 Disney Loco 22 1 pcs Rp 24,992 Rp 1,136 Hypermart
247 Sabun Cuci Piring Sunlight 1 1200 ml Rp 23,000 Rp 19 Lotte
248 Sabun Cuci Piring Mama Lime 1 1600 ml Rp 28,100 Rp 18 Lotte
249 Sabun Cuci Piring Jirigen Clean Plus 1 5000 ml Rp 50,000 Rp 10 Supplier
250 Sabun Cuci Tangan Botol Yuri 1 410 ml Rp 24,000 Rp 59 Lotte
251 Sabun Cuci Tangan Botol Twinkle 1 500 ml Rp 19,500 Rp 39 Lotte
252 Sabun Cuci Tangan Jirigen Clean Plus 1 5000 ml Rp 50,000 Rp 10 Supplier
253 Sabun Cuci Tangan Refill Yuri 1 375 ml Rp 19,000 Rp 51 Superindo
254 Santan Sasa Bubuk 1 138 gr Rp 12,400 Rp 90
255 Santan Instant Sasa 1 200 ml Rp 8,000 Rp 40 Superindo, Intisari
256 Sarung Tangan Plastik 50 1 lembar Rp 12,000 Rp 240 Plastik 60
257 Saus BBQ 1 200 ml Rp 18,000 Rp 90 DAHEIM
258 Saus Currywurst 1 200 ml Rp 31,300 Rp 157 DAHEIM
259 Saus LnP Lea & Perrins 1 284 ml Rp 55,000 Rp 194
260 Saus Sambal McLewis 1 1000 gr Rp 15,500 Rp 16 Lotte
261 Saus Sambal Jirigen ABC 1 5700 gr Rp 112,830 Rp 20 CV Payung Mas
262 Saus Sambal Ekstra Pedas ABC 1 24 sachet Rp 7,500 Rp 313 Laras Minimarket
263 Saus Sambal Extra Pedas Sachet Del Monte 24 9 sachet Rp 5,600 Rp 233 Lotte
264 Saus Sambal Refill ABC 1 1000 gr Rp 25,000 Rp 25 Intisari
265 Saus Sambal Sachet McLewis 25 9 sachet Rp 4,900 Rp 196 Lotte
266 Saus Tomat McLewis 1 1000 gr Rp 14,300 Rp 14 Lotte
267 Saus Tomat Jirigen ABC 1 5700 gr Rp 78,422 Rp 14 CV Payung Mas
268 Saus Tomat 1 Del Monte 1 1000 gr Rp 12,500 Rp 13 Lotte
269 Saus Tomat 2 McLewis 1 1000 gr Rp 12,500 Rp 13 Intisari
270 Saus Tomat Refill ABC 1 1000 gr Rp 15,500 Rp 16 Intisari
271 Saus Tomat Sachet McLewis 25 9 sachet Rp 4,900 Rp 196 Lotte
272 Saus Tomat Sachet Del Monte 24 10 sachet Rp 4,900 Rp 204 Lotte
273 Sayap Ayam 1 1000 gr Rp 36,901 Rp 37 Lotte
274 Secang 1 2000 ml Rp 17,800 Rp 9 DAHEIM
275 Sedotan Bubble Hitam Bungkus 1 1 pack Rp 7,000 Rp 7,000 Plastik 60
276 Sedotan Hitam Bungkus 40 pcs Rp 3,000 Rp 75 Plastik 60
277 Selada Hijau 1 1000 gr Rp 12,000 Rp 12 MULYO SAYUR
278 Selai Hazelnut Nutella 1 350 gr Rp 60,000 Rp 171 Intisari
279 Selai Stroberi Point 1 1000 gr Rp 18,500 Rp 19 Intisari
280 Selai Nanas Point 1 1000 gr Rp 20,000 Rp 20 Intisari
281 Selai Kacang Point 1 500 gr Rp 16,500 Rp 33 Intisari
282 Semangka 1 1000 gr Rp 10,000 Rp 10 Superindo
283 Sendok Agar Bening Kecil 1 1 pack Rp 8,500 Rp 8,500 Plastik 60
284 Sendok Makan Putih 25 pcs Rp 3,750 Rp 150 Plastik 60
285 Sendok Makan Putih CICIPI 100 pcs Rp 15,000 Rp 150 Plastik 60
286 Sereh 1 1000 gr Rp 10,000 Rp 10 MULYO SAYUR
287 Silica Gel 1 250 gr Rp 12,500 Rp 50 Intisari
288 Silky Pudding Avocado Moms Recipe / Nutrijell 1 155 gr Rp 15,000 Rp 97 Intisari
289 Silky Pudding Coklat Nutrijell 1 155 gr Rp 15,000 Rp 97 Lotte
290 Simple Syrup 1 1300 ml Rp 24,000 Rp 18 DAHEIM
291 Sirup Grenadine Marjan Grenadine 1 460 ml Rp 27,000 Rp 59 PT Mitra Sarana
292 Sirup Hazelnut Franklin 1 650 ml Rp 68,000 Rp 105 Lotte
293 Sirup Lemon Marjan Lemon 1 460 ml Rp 20,000 Rp 43 Lotte
294 Sirup Lychee Marjan Lychee 1 460 ml Rp 20,000 Rp 43 Lotte
295 Sirup Lychee 1 Marjan Lychee 1 460 ml Rp 18,600 Rp 40 PT Mitra Sarana
296 Sirup Mangga Sunquick 1 330 ml Rp 30,000 Rp 91 Superindo
297 Sirup Mangga 1 Marjan Mango Squash 1 460 ml Rp 10,000 Rp 22 Lotte
298 Sirup Mangga 2 Marjan Mango Squash 1 460 ml Rp 10,525 Rp 23 PT Mitra Sarana
299 Sirup Strawberry Marjan Strawberry 1 460 ml Rp 20,000 Rp 43 Lotte
300 Sirup Vanilla Marjan Vanilla 1 460 ml Rp 20,000 Rp 43 Lotte
301 SKM Gold Frisian Flag 1 370 gr Rp 15,500 Rp 42 Intisari
302 SKM Putih Cap Enak 1 370 gr Rp 8,250 Rp 22 Lotte
303 Smoked Beef Kanzler 50 1000 gr Rp 105,000 Rp 2,100 Lotte
304 Soda Water Fanta 1 295 ml Rp 2,709 Rp 9 Bale Raos
305 Soft Drink Botol Coca Cola 24 4800 ml Rp 65,000 Rp 2,708 Amatil Coca Cola
306 Soft Drink Kaleng 250 ml Fanta 1 250 ml Rp 5,500 Rp 22 Lotte
307 Soft Drink Kaleng 330 ml Coca Cola, Sprite 1 330 ml Rp 6,000 Rp 18 Superindo
308 Sosis Bratwurst Besto Original 13 pcs 1000 gr Rp 88,500 Rp 89 Lotte
309 Sosis Sapi Curah Besto 55 1000 gr Rp 125,800 Rp 2,287 Lotte
310 Spons Cuci Piring Choice 1 1 pcs Rp 9,000 Rp 9,000 Lotte
311 Stock Kaldu Ayam 1 2500 ml Rp 8,500 Rp 3 DAHEIM
312 Stock Kaldu Sayur 1 2500 ml Rp 6,200 Rp 2 DAHEIM
313 Strawberry 1 140 gr Rp 10,000 Rp 71 MULYO SAYUR
314 Susu Segar Greenfields Fresh Milk 1 1000 ml Rp 17,500 Rp 18 PT SMS
315 Susu UHT Diamond Full Cream 1 1000 ml Rp 16,000 Rp 16 PT Sukanda Jaya
316 Teh Celup Sosro 25 50 gr Rp 9,000 Rp 180 Lotte
317 Teh Melati Cap Botol Biru 1 80 gr Rp 5,250 Rp 66 Lotte
318 Teh Tubruk Cap Botol Biru 1 80 gr Rp 5,250 Rp 66 Lotte
319 Telur 1 1000 gr Rp 21,000 Rp 21 MULYO SAYUR
320 Tepung Maizena Maizenaku 1 750 gr Rp 21,000 Rp 28 Lotte
321 Tepung Maizena 1 1 750 gr Rp 16,500 Rp 22 Intisari
322 Tepung Roti Choice 1 500 gr Rp 23,500 Rp 47 Lotte
323 Tepung Roti A1 Point 1 500 gr Rp 12,000 Rp 24 Intisari
324 Tepung Terigu Segitiga Biru 1 1000 gr Rp 10,000 Rp 10 Intisari
325 Tepung Terigu Protein Rendah Hana Emas 1 1000 gr Rp 10,500 Rp 11 Lotte
326 Terong Belanda 1 1000 gr Rp 31,500 Rp 32 Lotte
327 Thousand Island Mama Suka 1 300 gr Rp 17,290 Rp 58 Superindo
328 Thymin Bubuk Point 1 250 gr Rp 119,000 Rp 476 Intisari
329 Timun 1 1000 gr Rp 10,000 Rp 10 MULYO SAYUR
330 Timun Acar 1 1000 gr Rp 15,500 Rp 16 Lotte
331 Tissu Cocktail Multi 1 150 gr Rp 39,000 Rp 260 Lotte
332 Tissu Facial Value Plus 1 715 gr Rp 39,500 Rp 55 Hypermart
333 Tissu Green 1 60 pack Rp 130,000 Rp 2,167 ANUGRAH
334 Tissu Napkin Save 250 lembar Rp 20,000 Rp 80 Lotte
335 Tissu Toilet Roll Kecil Save 10 220 roll Rp 34,500 Rp 3,450 Lotte
336 Tissu Roll Kecil Livi 1 100 roll Rp 180,000 Rp 1,800 PT SWISS
337 Tomat 1 1000 gr Rp 7,000 Rp 7 MULYO SAYUR
338 Tomat Ceri 1 1000 gr Rp 28,000 Rp 28 MULYO SAYUR
339 Tomato Concasse Pronto Tomato Knorr 1 2000 gr Rp 124,000 Rp 62 Intisari
340 Tomato Paste Del Monte 1 170 gr Rp 19,100 Rp 112 Lotte
341 Topping Blueberry Morin 1 350 gr Rp 40,000 Rp 114 Intisari
342 Topping Caramel Morin 1 310 gr Rp 21,000 Rp 68 Intisari
343 Topping Coklat Mariza 1 350 gr Rp 22,000 Rp 63 Intisari
344 Topping Rasberry Morin 1 330 ml Rp 39,000 Rp 118 Superindo
345 Topping Stroberi Mariza 1 350 gr Rp 20,100 Rp 57 Intisari
346 TP Heinz 1 3150 gr Rp 151,000 Rp 48 Intisari
347 TR Mama Suka 1 500 gr Rp 23,200 Rp 46 Lotte
348 TRK Prambaru 1 250 gr Rp 5,290 Rp 21
349 Tusuk Gigi Bungkus 1 1 pack Rp 20,000 Rp 20,000 Plastik 60
350 Vanili Kristal Sachet Koepoe 1 20 gr Rp 7,000 Rp 350 Intisari
351 Vanilla Essence Koepoe 1 30 ml Rp 7,000 Rp 233 Intisari
352 Whipping Cream Millac Gold 1 1000 ml Rp 57,000 Rp 57 Intisari
353 Whipping Cream 1 Monalisa 1 1000 gr Rp 45,000 Rp 45 Intisari
354 Whole Corn Del Monte 1 250 gr Rp 18,200 Rp 73 Lotte
355 Wijen Choice 1 50 gr Rp 9,500 Rp 190 Lotte
356 Wijen 1 1 250 gr Rp 14,000 Rp 56 Intisari
357 Wijen Hitam 1 250 gr Rp 24,000 Rp 96 Intisari
358 Wortel 1 1000 gr Rp 8,000 Rp 8 MULYO SAYUR
359 Wrapping Best Fresh 1 1 roll Rp 150,000 Rp 150,000 Intisari
360 Yoghurt Apricot Biokul Stirred 1 1000 ml Rp 66,000 Rp 66 Lotte
361 Nampan Lembar Putih uk L Starindo 1 50 sheet Rp 20,000 Rp 400 Plastik 60
362 Saus Pesto 1 300 ml Rp 22,500 Rp 75 DAHEIM
363 Plastik Cup Gelas Transparan 1 1 pack Rp 5,000 Rp 5,000 Plastik 60
364 Salad Dressing Roasted Sesame Kewpie 1 1000 ml Rp 82,300 Rp 82 PT SMS
365 Roti Tawar Kecil Borobudur 12 1 pcs Rp 7,000 Rp 583 Lotte
366 Air Galon 1 Kalia 1 19000 ml Rp 12,000 Rp 1
367 Teh English Breakfast Twinings of London 25 50 gr Rp 73,000 Rp 1,460 Lotte
368 Kecap Manis Refill Bango 1 220 ml Rp 12,000 Rp 55
369 Paha Ayam 1 1000 gr Rp 35,900 Rp 36 Lotte
370 Slice Meat 1 1000 gr Rp 103,900 Rp 104 Lotte
Selai Mix Fruit Mariza 1 1000 gr Rp 78,571 Rp 79 Lotte
Selai Blueberry Mariza 1 1000 gr Rp 95,714 Rp 96 Lotte
Saus Lada Hitam 1 1000 gr Rp 48,390 Rp 48 Superindo
Mangga 1 1000 gr Rp 24,000 Rp 24 MULYO SAYUR
@ 20 gram
47000
90800
Nama Menu Americano Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Blend Espresso SF 8000 gr 40 gr Rp 150,000


2 Air Galon 1000 ml 1 ml Rp 50,000
Cost Bahan/Porsi
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja
Cost Eksternal/Porsi
HPP
Presentase HPP 0.4 Harga Jual
Harga/Porsi

Rp 750
Rp 50
Rp 800
Rp 517
Rp 587
Rp 840
Rp 835
Rp 2,779
Rp 3,579
Rp 8,948
Nama Menu Cappuccino Ice Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Blend Espresso SF 1000 gr 17 gr Rp 285,000


2 Ice Cube 5000 gr 90 gr Rp 9,000
3 Susu Segar 1000 ml 130 ml Rp 17,500
Cost Bahan/Porsi
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja
Cost Eksternal/Porsi
HPP
Presentase HPP 0.4 Harga Jual
Harga/Porsi

Rp 4,845
Rp 162
Rp 2,275
Rp 7,282
Rp 517
Rp 587
Rp 535
Rp 835
Rp 2,474
Rp 9,756
Rp 24,390
Nama Menu Cappuccino Hot Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Blend Espresso SF 1000 gr 17 gr Rp 285,000


2 Susu Segar 1000 ml 130 ml Rp 17,500

Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP

Presentase HPP 0.4 Harga Jual


Harga/Porsi

Rp 4,845
Rp 2,275

Rp 7,120

Rp 517
Rp 587
Rp 840
Rp 835

Rp 2,779
Rp 9,899

Rp 24,748
Nama Menu Latte Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Blend Espresso SF 1000 gr 17 gr Rp 285,000


2 Ice Cube 5000 gr 90 gr Rp 9,000
3 Susu Segar 1000 ml 150 ml Rp 17,500
Cost Bahan/Porsi
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja
Cost Eksternal/Porsi
HPP
Presentase HPP 0.4 Harga Jual
Harga/Porsi

Rp 4,845
Rp 162
Rp 2,625
Rp 7,632
Rp 517
Rp 587
Rp 535
Rp 835
Rp 2,474
Rp 10,106
Rp 25,265
Nama Menu Latte Hot Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Blend Espresso SF 1000 gr 17 gr Rp 285,000


3 Susu Segar 1000 ml 150 ml Rp 17,500

Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP

Presentase HPP 0.4 Harga Jual


Harga/Porsi

Rp 4,845
Rp 2,625

Rp 7,470

Rp 517
Rp 587
Rp 840
Rp 835

Rp 2,779
Rp 10,249

Rp 25,623
Nama Menu Avocado Latte Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Blend Espresso SF 1000 gr 17 gr Rp 285,000


2 Air Galon 19000 ml 30 ml Rp 18,000
3 Susu Segar 1000 ml 150 ml Rp 17,500
4 Bubuk Alpukat 1000 gr 30 gr Rp 57,500
5 Ice Cube 5000 gr 90 gr Rp 9,000
Cost Bahan/Porsi
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja
Cost Eksternal/Porsi
HPP
Presentase HPP 0.4 Harga Jual
Harga/Porsi

Rp 4,845
Rp 28
Rp 2,625
Rp 1,725
Rp 162
Rp 9,385
Rp 517
Rp 587
Rp 535
Rp 835
Rp 2,474
Rp 11,860
Rp 29,649
Nama Menu Choco Latte Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Blend Espresso SF 1000 gr 17 gr Rp 285,000


2 Air Galon 19000 ml 30 ml Rp 18,000
3 Susu Segar 1000 ml 150 ml Rp 17,500
4 Bubuk Coklat 180 gr 3 gr Rp 35,000
5 SKM Gold 370 gr 22 gr Rp 15,500
6 Ice Cube 5000 gr 90 gr Rp 9,000
Cost Bahan/Porsi
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja
Cost Eksternal/Porsi
HPP
Presentase HPP 0.4 Harga Jual
Harga/Porsi

Rp 4,845
Rp 28
Rp 2,625
Rp 583
Rp 922
Rp 162
Rp 9,165
Rp 517
Rp 587
Rp 535
Rp 835
Rp 2,474
Rp 11,639
Rp 29,099
Nama Menu Iced Lychee Tea Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Teh Melati 80 gr 2.5 gr Rp 5,250


2 Air Galon 19000 ml 250 ml Rp 18,000
3 Sirup Lychee 460 ml 30 ml Rp 20,000
4 Ice Cube 5000 gr 90 gr Rp 9,000
5 Simple Syrup 1300 ml 10 ml Rp 24,000
6 Leci Kaleng 150 gr 12 gr Rp 30,000
Cost Bahan/Porsi
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja
Cost Eksternal/Porsi
HPP
Presentase HPP 0.4 Harga Jual
Harga/Porsi

Rp 164
Rp 237
Rp 1,304
Rp 162
Rp 185
Rp 2,400
Rp 4,452
Rp -
Rp -
Rp 535
Rp 835
Rp 1,370
Rp 5,822
Rp 14,555
Nama Menu DAHEIM Chicken Wings Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Sayap Ayam 1000 gr 70 gr Rp 36,901


2 Paha ayam 1000 gr 85 gr Rp 36,000
3 Lada Hitam Butir 50 gr 3 gr Rp 34,500
4 Jus Anggur 1000 ml 10 ml Rp 29,000
5 Kikkoman Asin 1600 ml 20 ml Rp 92,700
6 Madu 650 ml 5 ml Rp 105,000
7 Wijen goreng 50 gr 2 gr Rp 73,000
8 Jahe 1000 gr 5 gr Rp 48,000
9 Tepung Terigu 1000 gr 20 gr Rp 10,000
Cost Bahan/Porsi
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja
Cost Eksternal/Porsi
HPP
Presentase HPP 0.4 Harga Jual
Harga/Porsi

Rp 2,583
Rp 3,060
Rp 2,070
Rp 290
Rp 1,159
Rp 808
Rp 2,920
Rp 240
Rp 200
Rp 13,330
Rp 417
Rp -
Rp 2,220
Rp 1,474
Rp 4,111
Rp 17,440
Rp 43,600
Nama Menu Spaghetti Bolognese Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Pasta Spaghetti 1 1000 gr 120 gr Rp 23,200


2 Baguette 200 gr 5 gr Rp 15,000
3 Paprika Merah 1000 gr 5 gr Rp 30,000
4 Paprika Hijau 1000 gr 5 gr Rp 28,000
5 Daging Cincang 1000 gr 15 gr Rp 130,000
6 Saus Tomat 1000 gr 10 ml Rp 14,300
7 Bayleaf 15 gr 0.2 gr Rp 18,000
8 Bawang Bombay 1000 gr 8 gr Rp 14,000
9 Bawang Putih 1000 gr 3.8 gr Rp 30,000
10 Wortel 1000 gr 8 gr Rp 8,000
11 Bubuk Oregano 250 gr 0.3 gr Rp 130,000
12 Stock Kaldu Ayam 2500 ml 10 ml Rp 8,500
13 Garam Halus 1000 gr 1.5 gr Rp 10,000
14 Gula Pasir 1000 gr 2.5 gr Rp 13,000
15 Keju Parmesan 250 gr 2 gr Rp 75,000
16 Parsley Segar 1000 gr 1 gr Rp 40,000
17 Lada Putih Bubuk 1 250 gr 1.5 gr Rp 28,000
Cost Bahan/Porsi
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja
Cost Eksternal/Porsi
HPP
Presentase HPP 0.4 Harga Jual
Harga/Porsi

Rp 2,784
Rp 375
Rp 150
Rp 140
Rp 1,950
Rp 143
Rp 240
Rp 112
Rp 114
Rp 64
Rp 156
Rp 34
Rp 15
Rp 33
Rp 600
Rp 40
Rp 168
Rp 7,118
Rp 417
Rp -
Rp 2,220
Rp 1,474
Rp 4,111
Rp 11,228
Rp 28,070
Nama Bahan Stock Kaldu Ayam Storage
Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Daun Bawang 1000 gr 50 gr Rp 16,000


2 Daun Seledri 1000 gr 25 gr Rp 20,000
3 Bawang Bombay 1000 gr 20 gr Rp 14,000
4 Wortel 1000 gr 30 gr Rp 8,000
5 Ayam 1000 gr 50 gr Rp 47,000
6 Air Galon 19000 ml 2500 ml Rp 18,000

2500 ml Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP

Nama Bahan Stock Kaldu Sayur Storage


Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Daun Bawang 1000 gr 50 gr Rp 16,000


2 Daun Seledri 1000 gr 25 gr Rp 20,000
3 Bawang Bombay 1000 gr 20 gr Rp 14,000
4 Wortel 1000 gr 30 gr Rp 9,000
5 Air Galon 19000 ml 2500 ml Rp 18,000

2500 ml Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
Harga/Porsi

Rp 800
Rp 500
Rp 280
Rp 240
Rp 2,350
Rp 2,368

Rp 6,538

Rp 417
Rp -
Rp -
Rp 1,474

Rp 1,891
Rp 8,429

Harga/Porsi

Rp 800
Rp 500
Rp 280
Rp 270
Rp 2,368

Rp 4,218

Rp 417
Rp -
Rp -
Rp 1,474

Rp 1,891
HPP

Nama Bahan Saus BBQ Storage


Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Bawang Bombay 1000 gr 30 gr Rp 14,000


2 Palm Sugar 1000 gr 20 gr Rp 32,000
3 Jahe 1000 gr 50 gr Rp 44,000
4 Madu 650 ml 10 ml Rp 105,000
5 Saus Tomat 1000 gr 50 gr Rp 14,300
6 Stock Kaldu Ayam 2500 ml 150 ml Rp 8,500
7 Lada Hitam Butir 50 gr 10 gr Rp 34,500
8 Bayleaf 15 gr 1.5 gr Rp 18,000
9 Saus LnP 284 ml 5 ml Rp 55,000

200 ml Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP

Nama Bahan Simple Syrup Storage


Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Gula Pasir 1000 gr 1000 gr Rp 22,000


2 Air Galon 19000 ml 750 ml Rp 18,000

1300 ml Cost Bahan/Porsi


Rp 6,109

10 porsi

Harga/Porsi

Rp 420
Rp 640
Rp 2,200
Rp 1,615
Rp 715
Rp 510
Rp 6,900
Rp 1,800
Rp 968

Rp 15,769

Rp 417
Rp -
Rp -
Rp 1,474

Rp 1,891
Rp 17,660

Harga/Porsi

Rp 22,000
Rp 711

Rp 22,711
Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP

Nama Bahan Saus Currywurst Storage


Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Bawang Bombay 1000 gr 5 gr Rp 14,000


2 Tomato Paste 170 gr 50 gr Rp 19,100
3 Tomato Concasse 2000 gr 200 gr Rp 124,000
4 Gula Pasir 1000 gr 20 gr Rp 22,000
5 Saus Tomat 1000 gr 30 gr Rp 14,300
6 Madu 650 ml 20 ml Rp 105,000
7 Pisang 1000 gr 150 gr Rp 21,000
8 Bubuk Kari 65 gr 7 gr Rp 16,500
9 Jus Jeruk 1000 ml 5 ml Rp 29,000
10 Bawang Putih 1000 gr 10 gr Rp 45,000
11 Lada Putih Bubuk 85 gr 5 gr Rp 26,500
12 Garam Halus 1000 gr 5 gr Rp 10,000

200 ml Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP

Nama Bahan Secang Storage


Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Kayu Secang 1000 gr 150 gr Rp 22,000


Rp 417
Rp -
Rp -
Rp 835

Rp 1,252
Rp 23,963

10 porsi

Harga/Porsi

Rp 70
Rp 5,618
Rp 12,400
Rp 440
Rp 429
Rp 3,231
Rp 3,150
Rp 1,777
Rp 145
Rp 450
Rp 1,559
Rp 50

Rp 29,318

Rp 417
Rp -
Rp -
Rp 1,474

Rp 1,891
Rp 31,209

Harga/Porsi

Rp 3,300
2 Sereh 1000 gr 250 gr Rp 10,000
3 Kayu Manis 1000 gr 40 gr Rp 100,000
4 Cengkeh 1000 gr 1 gr Rp 108,000
5 Jahe 1000 gr 100 gr Rp 44,000
6 Kapulaga 1000 gr 1 gr Rp 332,000
7 Air Galon 19000 ml 2000 ml Rp 18,000

2000ml Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP

Nama Bahan Dressing Lemon Honey Storage


Holding Time
Porsi Prepare

No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Mustard Yellow 1 1000 gr 5 gr Rp 46,000


2 Jus Lemon Dressing 200 ml 10 ml Rp 22,500
3 Simple Syrup 1300 ml 20 ml Rp 24,000
4 Minyak Goreng 2000 ml 350 ml Rp 26,000
5 Kikkoman Asin 1600 ml 10 ml Rp 92,700
6 Madu 650 ml 20 ml Rp 105,000
7 Jus Anggur 1000 gr 10 ml Rp 29,000

500ml Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP

Nama Bahan Saus Basil Pesto Storage


Holding Time
Porsi Prepare
Rp 2,500
Rp 4,000
Rp 108
Rp 4,400
Rp 332
Rp 1,895

Rp 16,535

Rp 417
Rp -
Rp -
Rp 835

Rp 1,252
Rp 17,787

10-50 porsi

Harga/Porsi

Rp 230
Rp 1,125
Rp 369
Rp 4,550
Rp 579
Rp 3,231
Rp 290

Rp 10,374

Rp 417
Rp -
Rp -
Rp 1,474

Rp 1,891
Rp 12,265

10 porsi
No. Ingredients Qty Beli Unit Qty/Porsi Unit Harga Beli

1 Daun Basil 1000 gr 200 gr Rp 60,000


2 Mete 1000 gr 15 gr Rp 120,000
3 Minyak Goreng 2000 ml 100 ml Rp 26,000
4 Bawang Putih 1000 gr 20 gr Rp 45,000
5 Keju Parmesan 250 gr 10 gr Rp 75,000
6 Lada Putih Bubuk 85 gr 5 gr Rp 26,500
7 Garam Halus 1000 gr 5 gr Rp 10,000

300 ml Cost Bahan/Porsi

Biaya Listrik
Biaya Alat
Biaya Serving
Biaya Tenaga Kerja

Cost Eksternal/Porsi
HPP
Harga/Porsi

Rp 12,000
Rp 1,800
Rp 1,300
Rp 900
Rp 3,000
Rp 1,559
Rp 50

Rp 20,609

Rp 417
Rp -
Rp -
Rp 1,474

Rp 1,891
Rp 22,500

Anda mungkin juga menyukai