ANALIS BAHAN BAKU DAN HARGA JUAL

BAHAN SATUAN HARGA BAKU

biji kopi 70:30 1kg Rp180,000
biji kopi 50:50 1kg Rp100,000
susu full cream 1 karton (12pcs) Rp16,000
sirup masterista 1 botol 750ml Rp110,000
bubuk matcha 1kg Rp75,000
bubuk coklat 1kg Rp75,000
bubuk red velvet 1kg Rp75,000
bubuk taro 1kg Rp75,000
creamer 1 bungkus 550g Rp32,500
susu evaporasi 1 kaleng 405ml Rp15,000
skm 1 botol 650ml Rp17,000
aren 1 batok Rp18,000
es batu 10 kg Rp10,000
cup 12oz per cup Rp800
cup 14oz per cup Rp800
Rp800,100

PRODUK HARGA POKOK SATUAN HARGA JUAL

KOPSUS AREN Rp7,872 Rp20,000
CARAMEL LATTE Rp7,872 Rp25,000
PEMAKAIN /CUP HARGA POKOK /CUP
14gr Rp2,535
14gr Rp1,408
180ml Rp2,909
20ml Rp2,933
20gr Rp1,500
20gr Rp1,500
20gr Rp1,500
20gr Rp1,500
8gr Rp473
10ml Rp370
30ml Rp773
30ml Rp1,059
80gr Rp80
1cup Rp800 Rp 6,515,029
1cup Rp800
Rp20,141 listrik
Rp16,667
PROFIT/CUP Laba TARGET DAILY/CUP percentage DAILY
Rp12,128 Rp 7,239 30 61% Rp 217,168
Rp17,128 Rp 12,239 30 69% Rp 367,168
monthly

gaji/karyawan
Rp 130,000