SPECIAL

No Nama Bahan Jml Sat Harga Pasar Unit Cost Total Cost Keterangan
1 Drag Berry Juice Strawberry Fresh 100 gr Rp 25,000.00 Rp 25 Rp 2,500
Red Dragon Fruit 80 gr Rp 50,000.00 Rp 50 Rp 4,000 Selling Price
Symple Syrup 30 ml Rp 12,000.00 Rp 12 Rp 360
Ice Cube 50 gr Rp 12,000.00 Rp 1 Rp 67 25,000
Strawberry Syrup 30 ml Rp 19,500.00 Rp 33 Rp 975
total : Rp 7,902
Safety Cost : 20% Rp 1,580 Percentage Cost
hpp : Rp 9,482 38%
2 Banana Smothie Strawberry ice Cream 70 gr Rp 165,000.00 Rp 41 Rp 2,888
Fresh Milk 100 ml Rp 17,500.00 Rp 18 Rp 1,750 Selling Price
Symple Syrup 25 ml Rp 12,000.00 Rp 12 Rp 300
Ice Cube 50 gr Rp 6,500.00 Rp 1 Rp 36 20,000
Banana 30 gr Rp 19,000.00 Rp 19 Rp 570
total : Rp 5,544
Safety Cost : 20% Rp 1,109 Percentage Cost
hpp : Rp 6,652 33%
3 Mojitos Mint Syrup Monint 30 gr Rp 127,000.00 Rp 32 Rp 953
Symple Syrup 100 ml Rp 12,000.00 Rp 12 Rp 1,200 Selling Price
Daun Mint 25 ml Rp 7,000.00 Rp 7 Rp 175
Ice Cube 50 gr Rp 12,000.00 Rp 1 Rp 67 15,000
Rp - Rp -
total : Rp 2,394
Safety Cost : 20% Rp 479 Percentage Cost
hpp : Rp 2,873 19%

SOFT DRINKS

no. nama bahan jml satuan harga pasar unit cost total cost keterangan
1 SPRITE / SPRITE/ FANTA/ COKE 1 Botol Rp 80,200.00 Rp 3,342 Rp 3,342 Selling Price
FANTA/ Ice Cube 100 gr Rp 12,000.00 Rp 2
Rp 150 15,000
COKE total : Rp 3,492
Safety Cost : 20% Rp 698 Percentage Cost
hpp : Rp 4,190 28%
2 mineral water mineral water saling price :
1 botol Rp 59,200.00 Rp 2,467 Rp 2,467
(nestle 330 ml) 10,000
ice cube 100 gr Rp 6,500.00 Rp 1
Rp 81
total : Rp 2,548
Safety Cost : 20% Rp 510 Percentage Cost
hpp : Rp 3,058 31%

DAPUR IGA SIGNATURE

no. nama bahan jml satuan harga pasar unit cost total cost keterangan
1 Mak Krawu punch Strawberry Sirup 30 ML Rp 19,500 Rp 33 Rp 975
Selling Price
Markisa Sirup 30 ML Rp 19,500 Rp 33 Rp 975
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 88 20,000
Soda Water 1 Botol Rp 3,125 Rp 3,125 Rp 3,125
Lemon 20 ML Rp 2,000 Rp 24 Rp 480
Cherry 1 Biji Rp 13,000 Rp 867 Rp 867
total : Rp 6,509
Safety Cost : 20% Rp 1,302 Percentage Cost
hpp : Rp 7,811 39%
2 Lime Squash Lime Cair 25 ML 12000(1KG/500ML) Rp 24 Rp 600
Selling Price
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 83
Soda Water 1 Botol Rp 3,125 Rp 3,125 Rp 3,125 12,000
total : Rp 3,808
Safety Cost : 20% Rp 762 Percentage Cost
hpp : Rp 4,569 38%
3 Orange Squash Fresh Orange 2 Biji Rp 9,500 Rp 792 Rp 1,583
Selling Price
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 83
Soda Water 1 Botol Rp 3,125 Rp 3,125 Rp 3,125 15,000
total : Rp 4,791
Safety Cost : 20% Rp 958 Percentage Cost
hpp : Rp 5,749 38%

HPP Beverage Menu 1 Multi Jasa Indo - MUJI

 4 Healthy Green Baby Packcoy 1 Lembar Rp 1,000 Rp 100 Rp 100
Nanas 1 Potong Rp 6,000 Rp 1,000 Rp 1,000 Selling Price
Lemon 20 ML Rp 12,000 Rp 24 Rp 480
Symple Syrup 50 ML Rp 12,000 Rp 12 Rp 600 15,000
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 83
Cherry 1 Biji Rp 13,000 Rp 867 Rp 867
total : Rp 3,129
Percentage Cost
Safety Cost : 20% Rp 626
hpp : Rp 3,755 25%
5 Avocado Coffee Coffe 12 GR Rp 125,000 Rp 250 Rp 3,000
Fresh Milk 60 ML Rp 17,500 Rp 18 Rp 1,050 Selling Price
Symple Syrup 30 ML Rp 12,000 Rp 12 Rp 360
Avocado 75 GR Rp 20,000 Rp 20 Rp 1,500 20,000
Air 100 ML Rp 7,500 Rp 1 Rp 100
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 81
Skm Coklat 30 ML Rp 9,000 Rp 27 Rp 810
total : Rp 6,901
Percentage Cost
Safety Cost : 20% Rp 1,380
hpp : Rp 8,282 41%
6 Shirley Temple Strawberry Syrup 30 ML Rp 19,500 Rp 33 Rp 975
Lemon 20 ML Rp 12,000 Rp 24 Rp 480 Selling Price
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 88
Soda Water 1 Botol Rp 3,125 Rp 3,125 Rp 3,125 20,000
Cherry 1 Biji Rp 13,000 Rp 867 Rp 867
total : Rp 5,534
Percentage Cost
Safety Cost : 20% Rp 1,107
hpp : Rp 6,641 33%
7 Mak KrawuCoffee Coffee 12 GR Rp 125,000 Rp 250 Rp 3,000
Skippy 10 GR Rp 41,000 Rp 121 Rp 1,206 Selling Price
Fresh Milk 60 ML Rp 17,500 Rp 18 Rp 1,050
Symple Syrup 30 ML Rp 12,000 Rp 12 Rp 360 25,000
Vanila Ice Cream 35 GR Rp 125,000 Rp 31 Rp 1,094
Air Putih 100 ML Rp 7,500 Rp 1 Rp 100
Ice Cube 100 GR Rp 12,000 Rp 7 Rp 700
total : Rp 7,510
Percentage Cost
Safety Cost : 20% Rp 1,502
hpp : Rp 9,012 36%

TEA

no. nama bahan jml satuan harga pasar unit cost total cost keterangan
11 Hot Tea Glass Sari Tea 3 ML 80g = 5000 = 3liter Rp 2 Rp 5
Selling Price
Symple Syrup 100 ML 12.000 (1L) Rp 12 Rp 1,200
Air Putih 250 ML Rp 7,500 Rp 1
Rp 250 15,000
Rp 1,455
Safety Cost : Rp 291 Percentage Cost
Rp 1,746 12%
12 Big Hot Tea Sari Tea 6 ML 80g = 5000 = 3liter Rp 2 Rp 10
Selling Price
Air Putih 250 ML Rp 100 Rp 1 Rp 250
Gula Sachet 2 Sachet 12.500 (25 SACHET) Rp 500
Rp 1,000 20,000
Rp 1,260
Safety Cost : Rp 252 Percentage Cost
Rp 1,512 8%
13 Big Ice Tea Sari Tea 6 ML 80g = 5000 = 3liter Rp 2 Rp 10
Selling Price
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250
Simple Sirup 50 ML 12.000 (1L) Rp 12
Rp 600 ?
Ice Cube 100 GR Rp 12,000 Rp 1
Rp 83
Rp 943
Safety Cost : Rp 189 Percentage Cost
Rp 1,131 #VALUE!
14 Hot Lemon Tea Sari Tea 3 ML 80g = 5000 = 3liter Rp 2 Rp 5
Selling Price
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250
Gula Sachet 2 Sachet 12.500 (25 SACHET) Rp 500
Rp 1,000 17,000
Lime Cair 10 ML 12000(1KG/500ML) Rp 24
Rp 240
Rp 1,495
Safety Cost : Rp 299 Percentage Cost
Rp 1,794 11%

HPP Beverage Menu 2 Multi Jasa Indo - MUJI

 15 Ice Lemon Tea Sari Tea 150 ML 80g = 5000 = 3liter Rp 2 Rp 250
saling price :
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250
Lime Cair 20 ML 12000(1KG/500ML) Rp 24 Rp 480 17,000
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 83
Symple Syrup 50 ML 12.000 (1L) Rp 12 Rp 600
Rp 1,663
Safety Cost : Rp 333 Percentage Cost
Rp 1,995 12%
16 Thai Tea Thai Tea 4 GR 46000=400g Rp 115 Rp 460
Selling Price
SKM Putih 30 ML 10.000 (380 GR) Rp 60 Rp 1,800
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250 15,000
Rp 2,510
Safety Cost : Rp 502 Percentage Cost
Rp 3,012 20%
17 Green Tea Milky Thai Tea Green 4 GR 46000 =200 g Rp 230 Rp 920
Selling Price
SKM Putih 60 ML 10.000 (380 GR) Rp 27 Rp 1,620
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250 15,000
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 83
Rp 2,873
Safety Cost : Rp 575 Percentage Cost
Rp 3,447 23%
18 Lychee Tea Fresh Lechee 2 Biji 20.000 (26 BJ) Rp 769 Rp 1,538
Selling Price
Lychee Syrup 50 ML 19500 = 600 ml Rp 33 Rp 1,625
Sari Tea 150 ML 80g = 5000 = 3liter Rp 2 Rp 250 17,000
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 83
Rp 3,746
Percentage Cost
Safety Cost : Rp 749
Rp 4,495 26%

FRESH JUICE

no. nama bahan jml satuan harga pasar unit cost total cost keterangan
19 Honeydew Melon Fresh 150 GR 19000 (susut kulit 1/4 Kg ) Rp 10 Rp 1,425
Selling Price
Honeydew Syrup 25 ML 19500 = 600ml Rp 33 Rp 813
Symple Syrup 30 ML 12.000 (1L) Rp 12 Rp 360
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250 15,000
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 83
Rp 2,930
Percentage Cost
Safety Cost : Rp 586
Rp 3,516 23%
20 Guava Jambu Merah 150 GR 11000 = 1kg =6 bj Rp 11 Rp 1,650
Selling Price
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250
Ice Cube 30 GR Rp 6,500 Rp 12 Rp 360
Guava Syrup 25 ML 19500 = 600 ml Rp 33 Rp 813 15,000
Symple Syrup 30 ML 12.000 (1L) Rp 12 Rp 360
Rp 3,433
Percentage Cost
Safety Cost : Rp 687
Rp 4,119 27%
21 Lemon Juice Fresh Lemon 30 ML 12000(1KG/500ML) Rp 24 Rp 720
Selling Price
Symple Syrup 50 ML 12.000 (1L) Rp 12 Rp 600
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 81
Air Putih 250 ML Rp 7,500 Rp 1 Rp 250 10,000
Rp 1,651
Safety Cost : Rp 330 Percentage Cost
Rp 1,982 20%
22 Fresh Orange Fresh Orange 2 Biji 9500 = 1kg = 10 bj Rp 900 Rp 1,800
Selling Price
Symple Syrup 50 ML 12.000 (1L) Rp 12 Rp 600
Air Putih 100 ML Rp 7,500 Rp 1 Rp 100
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 81 15,000
Rp 2,581
Safety Cost : Rp 516 Percentage Cost
Rp 3,098 21%
23 Strawberry Juice Strawberry Fresh 4 Biji 1 pak = 15 bj=14000=1/4kg Rp 933 Rp 3,733
Selling Price
Symple Syrup 50 ML 12.000 (1L) Rp 12 Rp 600
Ice Cube 100 GR Rp 12,000 Rp 7 Rp 700
Air Putih 100 ML Rp 7,500 Rp 1 Rp 100 17,000
Rp 5,133
Safety Cost : Rp 1,027 Percentage Cost
Rp 6,160 36%

HPP Beverage Menu 3 Multi Jasa Indo - MUJI

24 Avocado Juice Avocado 1 Buah 20.000(6Bj = 1kg ) Rp 3,333 Rp 3,333
Selling Price
SKM Putih 20 ML 10.000 (380 GR) Rp 27 Rp 540
Symple Syrup 50 ML 12.000 (1L) Rp 12 Rp 600
Ice Cube 100 GR Rp 12,000 Rp 7 Rp 700 20,000
Air Putih 100 ML Rp 7,500 Rp 1 Rp 100
SKM Coklat 20 ML 9.000 (380 GR) Rp 54 Rp 1,080
Rp 6,353
Percentage Cost
Safety Cost : Rp 1,271
Rp 7,624 38%
25 Lychee Juice Lychee Fresh 4 Biji 20.000 (26 BJ) Rp 769 Rp 3,077
Selling Price
Symple Syrup 30 ML 12.000 (1L) Rp 12 Rp 360
Air Putih 100 ML Rp 100 Rp 1 Rp 100
Ice Cube 100 GR Rp 12,000 Rp 7 Rp 700 20,000
Rp 4,237
Safety Cost : Rp 847 Percentage Cost
Rp 5,084 25%
26 Watermelon Juice Watermelon (4.5 KG)* 150 GR 30.000 (SUSUT KULIT 1/4 KG) Rp 1 Rp 100
Selling Price
Ice Cube 100 GR Rp 12,000 Rp 7 Rp 650
Symple Syrup 50 ML 12.000 (1L) Rp 12 Rp 600
Cheery 1 Biji 13.000 (15 BJ) Rp 867 Rp 867 17,000
Rp 2,217
Safety Cost : Rp 443 Percentage Cost
Rp 2,660 16%
27 Starfruit Juice Belimbing 1 Buah Rp 1,750 Rp 1,750 Rp 1,750
Selling Price
Symple Syrup 50 ML 12.000 (1L) Rp 12 Rp 600
Air Putih 100 ML Rp 7,500 Rp 1 Rp 100
Ice Crush 100 GR Rp 12,000 Rp 7 Rp 700 17,000
Cherry 1 Buah 13.000 (15 BJ) Rp 867 Rp 867
Rp 4,017
Safety Cost : Rp 803 Percentage Cost
Rp 4,820 28%

CHOCOLATE

no. nama bahan jml satuan harga pasar unit cost total cost keterangan
28 Hot Coklat Bubuk Chocolate Vanhoutten 12 GR 44.000 (220 GR) Rp 200 Rp 2,400
Selling Price
Air Panas 100 ML Rp 100 Rp 2 Rp 200
SKM Coklat 30 ML 9.000 (380 GR) Rp 27 Rp 810
Gula Sachet 2 Sachet 12.500 (25 SACHET) Rp 500 Rp 1,000 15,000
Rp 4,410
Safety Cost : Rp 882 Percentage Cost
Rp 5,292 35%
29 Ice Coklat Bubuk Chocolate Vanhotten 12 GR 44.000 (220 GR) Rp 200 Rp 2,400
Selling Price
SKM Coklat 30 ML 9.000 (380 GR) Rp 30 Rp 900
Simple Sirup 25 ML 12.000 (1L) Rp 12 Rp 300
Ice Cube 100 GR Rp 12,000 Rp 7 Rp 700 15,000
Rp 4,300
Safety Cost : Rp 860 Percentage Cost
Rp 5,160 34%
30 Ice Choco Banana Bubuk Chocolate Vanhotten 12 GR 44.000 (220 GR) Rp 200 Rp 2,400
Selling Price
Simple Sirup 25 ML 12.000 (1L) Rp 12 Rp 300
Wipped Cream 10 GR 71.000 (250 GR) Rp 284 Rp 2,840
Astor 1 Biji Rp 200 Rp 200 Rp 200 27,000
Pisang 2 Biji 13.000 (10 BJ) Rp 1,300 Rp 2,600
Ice Crush 100 GR Rp 12,000 Rp 7 Rp 700
Rp 9,040
Percentage Cost
Safety Cost : Rp 1,808
Rp 10,848 40%

HPP Beverage Menu 4 Multi Jasa Indo - MUJI

 COFFEE

no. nama bahan jml satuan harga pasar unit cost total cost keterangan
31 Hot Black coffee Reguler Coffee 12 GR 125.000 (250 GR) Rp 250 Rp 3,000
Selling Price
Gula Sachet 2 Sachet 12.500 (25 SACHET) Rp 500 Rp 1,000
Air Panas 100 ML Rp 7,500 Rp 1 Rp 100 15,000
Rp 4,100
Safety Cost : Rp 820 Percentage Cost
Rp 4,920 33%
32 Ice Capuccino Coffee 12 GR 125.000 (250 GR) Rp 250 Rp 3,000
Selling Price
Fresh Milk 100 ML 17.500 (1L) Rp 18 Rp 1,750
Simple Sirup 30 ML 12.000 (1L) Rp 12 Rp 360
Ice Crush 100 GR Rp 12,000 Rp 7 Rp 700 20,000
Bubuk Kayu Manis 1 GR 5.000 (1 ONS) Rp 10 Rp 10
Air Putih 100 ML Rp 7,500 Rp 1 Rp 100
Rp 5,920
Selling Price
Safety Cost : Rp 1,184
Rp 7,104 36%
33 Ice Coffee Latte Coffee 12 GR 125.000 (250 GR) Rp 250 Rp 3,000
Selling Price
Fresh Milk 150 ML 17.500 (1L) Rp 18 Rp 2,625
Simple Sirup 30 ML 12.000 (1L) Rp 12 Rp 360
Ice Crush 100 GR Rp 12,000 Rp 7 Rp 650 20,000
Air Putih 100 ML Rp 7,500 Rp 1 Rp 100
Rp 6,735
Percentage Cost
Safety Cost : Rp 1,347
Rp 8,082 40%
34 Ice Mochacino Coffee 12 GR 125.000 (250 GR) Rp 250 Rp 3,000
Selling Price
Fresh Milk 100 ML 17.500 (1L) Rp 18 Rp 1,750
Ice Crush 100 GR Rp 12,000 Rp 1 Rp 81
SKM Coklat 30 ML 9.000 (380 GR) Rp 27 Rp 810 20,000
Air Putih 100 ML Rp 7,500 Rp 1 Rp 100
Rp 5,741
Percentage Cost
Safety Cost : Rp 1,148
Rp 6,890 34%
35 Espresso Coffee 12 GR 125.000 (500 GR) Rp 250 Rp 3,000
Selling Price
Air Putih 100 ML Rp 100 Rp 1 Rp 100
Sugar Sachet 1 Sachet 12.500 (25 SACHET) Rp 500 Rp 500 15,000
Rp 3,600
Safety Cost : Rp 720 Percentage Cost
Rp 4,320 29%
36 Hot Cappucino Coffee 12 GR 125.000 (250 GR) Rp 250 Rp 3,000
saling price :
Fresh Milk 100 ML 17.500 (1L) Rp 18 Rp 1,750
Sugar Sachet 2 Sachet 12.500 (25 SACHET) Rp 500 Rp 1,000 20,000
Bubuk Kayu Manis 1 GR 5.000 (1 ONS) Rp 10 Rp 10
Rp 5,760
Safety Cost : Rp 1,152 Percentage Cost
Rp 6,912 35%
37 Ice Coffe Float Coffee 12 GR 125.000 (250 GR) Rp 250 Rp 3,000
Selling Price
Fresh Milk 100 ML 17.500 (1L) Rp 18 Rp 1,750
Symple Syrup 30 ML 12.000 (1L) Rp 12 Rp 360
Vanilla Ice Cream 35 GR 125.000 (8L/4KG) Rp 31 Rp 1,094 20,000
Air 100 ML Rp 7,500 Rp 1 Rp 100
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 81
Rp 6,385
Percentage Cost
Safety Cost : Rp 1,277
Rp 7,662 38%
38 Avocado Coffee Coffee 12 GR 125.000 (400 GR) Rp 250 Rp 3,000 Selling Price
Symple Syrup 30 ML 12.000 (1L) Rp 12 Rp 360
Avocado 1 GR 20.000(6Bj = 1kg ) Rp 3,333 3,333 25,000
Air 100 ML Rp 7,500 Rp 1 Rp 100
Ice Cube 100 GR Rp 12,000 Rp 1 Rp 81
skm Coklat 30 ML 9.000 (380 GR) Rp 27 Rp 810
Rp 7,685
Percentage Cost
Safety Cost : Rp 1,537
Rp 9,222 37%

HPP Beverage Menu 5 Multi Jasa Indo - MUJI

 DESSERT

no. nama bahan jml satuan harga pasar unit cost total cost keterangan
39 Banana Split Pisang 1 BIJI 13.000 (10 BJ) Rp 1,300 Rp 1,300
Selling Price
Ice Cream 70 GR 125.000 (8L/4KG) Rp 31 Rp 2,188
Cherry 1 BIJI 13.000 (15 BJ) Rp 867 Rp 867
Sukade 20 GR 4000 (250 G ) Rp 16 Rp 320 25,000
Syrup Coklat 20 ML 9.000 (380 GR) Rp 20 Rp 400
Whipped Cream 10 GR 71.000 (250 GR) Rp 284 Rp 2,840
Rp 7,914
Percentage Cost
Safety Cost : Rp 1,583
Rp 9,497 38%
40 Fruity Ice Cream Watermelon (4 KG)* 30 GR 30.000 (SUSUT KULIT 1/4 KG) Rp 8 Rp 225
Selling Price
Melon (2 Kg ) 30 GR 19000 (susut kulit 1/4 Kg ) Rp 10 Rp 285
Nanas 1 PCS 9500 = 1kg = 10 bj Rp 950 Rp 950
Belimbing 20 GR Rp 1,750 Rp 13 Rp 260 15,000
Strawberry 1 BIJI Rp 800 Rp 800 Rp 800
Ice Cream 1 SCOOP 125.000 (8L/4KG) Rp 31 Rp 31
Whipped Cream 10 GR 71.000 (250 GR) Rp 284 Rp 2,551
Strawberry Syrup 15 ML 19.500 (600 ML) Rp 33 Rp 510
Rp 3,062
Percentage Cost
Safety Cost : Rp 612
Rp 3,674 24%
41 Ice Cream Sunday Ice Cream 2 SCOOP 125.000 (8L/4KG) Rp 31 Rp 63
Selling Price
Whipped Cream 10 GR 71.000 (250 GR) Rp 284 Rp 2,840
Cherry 1 BIJI 13.000 (15 BJ) Rp 867 Rp 867
Sukade 20 GR 4000 (250 G ) Rp 16 Rp 320 15,000
Strawberry Syrup 15 ML 19.500 (600 ML) Rp 33 Rp 488
Rp 4,577
Safety Cost : Rp 915 Percentage Cost
Rp 5,492 37%

HPP Beverage Menu 6 Multi Jasa Indo - MUJI