Вы находитесь на странице: 1из 4

Harga Bahan

No Ingredient Unit (gr/ml/lt) Prize Prize/ml


1 Kopi 1000 90000 90
2 Carnation(495 ml) 495 12000 24.242424
3 Carnation(370ml) 370 10000 27.027027
3 Evaporated 380 11000 28.947368
4 Botol @300ml 1 1500 1500
5 Stiker 1 250 250

Base Coffee
No Ingredient Unit (gr/ml/l) Prize Prize/ml Qty Amount
1 Kopi 1000 90000 90 160 14400
TOTAL 14400
Air+Listrik 10% 1440
Hpp 15840

Base Milk Recipe (Carnation 495ml)


No Ingredient Unit (gr/ml/l) Prize Prize/ml Qty Amount
1 Carnation(495ml) 495 12000 24.242424 990 24000
2 Evaporated 380 11000 28.947368 1140 33000
TOTAL 2130 57000
Hpp 57000

Kopi Susu 250ml (menggunakan Carnation 495ml)


no Ingredient Unit (gr/ml/l) Prize Prize/ml Qty Amount
1 Base coffee 1000 15850 15.85 27 427.95
2 Base milk 2130 57000 26.760563 100 2676.0563
3 Botol @300ml 1 900 900 1 900
4 Stiker 1 250 250 1 250
TOTAL 4254.0063
Hpp 4254.0063
Untung 4254.0063 30% 1276.2019
4254.0063 40% 1701.6025
4254.0063 45% 1914.3029
4254.0063 50% 2127.0032

Kopi Susu 1000ml (menggunakan Carnation 495ml)


no Ingredient Unit (gr/ml/l) Prize Prize/ml Qty Amount
1 Base coffee 1000 15850 15.85 108 1711.8
2 Base milk 2130 57000 26.760563 400 10704.225
3 Botol @300ml 1 900 2000 1 2000
4 Stiker 1 250 250 1 250
TOTAL 14666.025
Hpp 14666.025
Untung 14666.025 30% 4399.8076
14666.025 40% 5866.4101
14666.025 45% 6599.7114
14666.025 50% 7333.0127
495ml)
Harga Jual

160 6
26.6666667

Rp 5,530
Rp 5,956
Rp 6,168
Rp 6,381

n 495ml)
Harga Jual 10%
Rp 19,066
Rp 20,532
Rp 21,266
Rp 21,999

Вам также может понравиться