NAMA MENU KODE BAHAN BAKU QTY HARGA overhead (30% ) HPP Harga Jual Keuntungan persentase keuntungan

SKU
BEVERAGE MENU
COFFEE SIGNATURE
Kopi susu gula aren UBB 22 Gula Aren 14 Rp 1,696.97 Rp 3,204.93 Rp 961.48 Rp 4,166.41 20000 Rp 15,833.59 380%
UBB 25 Creamer 15 Rp 288.46
UBB 09 SKM 5 Rp 75.00
UBB 44 Espresso 25 Rp 412.50
Es Batu 120 Rp 300.00
UBB 00 Fresh Milk 120 Rp 432.00
ESPRESSO BASED
kop10 Café Latte Hot UBB 09 Err:504 25 Rp 4,125.00 Rp 6,285.00 Rp 1,885.50 Rp 8,170.50 20000 Rp 11,829.50 145%
UBB 11 Err:504 120 Rp 2,160.00
kop11 Café Latte Ice UBB 09 Err:504 25 Rp 412.50 Rp 2,772.50 Rp 831.75 Rp 3,604.25 22000 Rp 18,395.75 510%
UBB 44 Es Batu 80 Rp 200.00
UBB 11 Err:504 120 Rp 2,160.00
kop8 Cappuccino Hot UBB 09 Err:504 25 Rp 4,125.00 Rp 6,285.00 Rp 1,885.50 Rp 8,170.50 20000 Rp 11,829.50 145%
UBB 11 Err:504 120 Rp 2,160.00
kop9 Cappuccino Ice UBB 09 Err:504 20 Rp 3,000.00 Rp 5,348.00 Rp 1,604.40 Rp 6,952.40 22000 Rp 15,047.60 216%
UBB 44 Es batu 80 Rp 200.00
UBB 11 Err:504 120 Rp 2,148.00
kop3 Espresso UBB 09 Err:504 25 Rp 3,750.00 Rp 3,750.00 Rp 1,125.00 Rp 4,875.00 8000 Rp 3,125.00 64%
kop4 Espresso+ UBB 09 Err:504 25 Rp 3,750.00 Rp 3,750.00 Rp 1,125.00 Rp 4,875.00 10000 Rp 5,125.00 105%
kop14 Mochaccino Hot UBB 09 Err:504 25 Rp 3,750.00 Rp 7,121.08 Rp 2,136.32 Rp 9,257.40 20000 Rp 10,742.60 116%
UBB 16 Err:504 5 Rp 1,100.00
UBB 11 Err:504 120 Rp 2,148.00
UBB 25 Symple syrup 10 Rp 123.08
kop15 Mochaccino Ice UBB 09 Err:504 25 Rp 3,750.00 Rp 9,501.08 Rp 2,850.32 Rp 12,351.40 22000 Rp 9,648.60 78%
UBB 16 Err:504 10 Rp 2,200.00
UBB 44 Es batu 80 Rp 1,280.00
UBB 25 Symple syrup 10 Rp 123.08
UBB 11 Err:504 120 Rp 2,148.00
MANUAL BREWING
kop16 Pour Over Hot: Local Beans UBB 42 Err:504 15 Rp 5,625.00 Rp 7,140.68 Rp 2,142.20 Rp 9,282.89 20000 Rp 10,717.11 115%
UBB 00 Err:504 225 Rp 697.50
UBB 45 Papper filter 1 Rp 818.18
kop17 Pour Over Ice: Local Beans UBB 42 Err:504 15 Rp 5,625.00 Rp 6,012.50 Rp 1,803.75 Rp 7,816.25 22000 Rp 14,183.75 181%
UBB 00 Err:504 125 Rp 387.50
UBB 44 Es Batu 100 Rp 160.00
kop21 Tubruk UBB 41 Err:504 10 Rp 5,000.00 Rp 5,465.00 Rp 1,639.50 Rp 7,104.50 20000 Rp 12,895.50 182%
UBB 00 Err:504 150 Rp 465.00
kop22 Vietnam Drip Hot UBB 41 Robusta 13 Rp 6,500.00 Rp 7,148.65 Rp 2,144.59 Rp 9,293.24 20000 Rp 10,706.76 115%
UBB 26 Err:504 20 Rp 648.65
UBB 00 Air 150 Rp 465.00
kop23 Vietnam Drip Ice UBB 41 Err:504 15 Rp 7,500.00 Rp 8,780.81 Rp 2,634.24 Rp 11,415.05 22000 Rp 10,584.95 93%
UBB 26 Err:504 25 Rp 810.81
UBB 00 Air 100 Rp 310.00
UBB 44 Es Batu 100 Rp 160.00
TEA BASED AND CONSIGNMENT
tea3 Lemon Tea Hot UBB 20 Err:504 10 Rp 969.70 Rp 1,359.44 Rp 407.83 Rp 1,767.27 18000 Rp 16,232.73 919%
UBB 25 Err:504 10 Rp 123.08
UBB 39 Err:504 120 Rp 266.67
tea4 Lemon Tea Ice UBB 20 Err:504 10 Rp 969.70 Rp 1,300.77 Rp 390.23 Rp 1,691.01 22000 Rp 20,308.99 1201%
UBB 25 Err:504 10 Rp 123.08
UBB 44 Es Batu 130 Rp 208.00
UBB 39 Err:504 120 Rp 266.67
tea5 Lychee Tea UBB 39 Err:504 120 Rp 266.67 Rp 6,674.67 Rp 2,002.40 Rp 8,677.07 22000 Rp 13,322.93 154%
 UBB 33 Davinci lychee 15 Rp 2,600.00
UBB 44 Es Batu 130 Rp 208.00
UBB 14 Err:504 2 Rp 3,600.00
tea1 Regular Tea Hot UBB 25 Err:504 15 Rp 184.62 Rp 451.28 Rp 135.38 Rp 586.67 18000 Rp 17,413.33 2968%
UBB 39 Err:504 120 Rp 266.67
tea2 Regular Tea Ice UBB 25 Err:504 30 Rp 369.23 Rp 843.90 Rp 253.17 Rp 1,097.07 20000 Rp 18,902.93 1723%
UBB 39 Err:504 120 Rp 266.67
UBB 44 Es Batu 130 Rp 208.00
tea8 Peach Tea UBB 39 Teh 120 Rp 266.67 Rp 3,197.74 Rp 959.32 Rp 4,157.07 22000 Rp 17,842.93 429%
UBB 36 Syrup Peach 15 Rp 2,600.00
UBB 25 Symple syrup 10 Rp 123.08
UBB 44 Es Batu 130 Rp 208.00
MOCKTAILS AND NON COFFEE SIGNATURE
moc5 Lighting berry UBB 40 Err:504 2 Rp 3,200.00 Rp 5,960.00 Rp 1,788.00 Rp 7,748.00 20000 Rp 12,252.00 158%
UBB 33 Err:504 15 Rp 2,600.00
UBB 44 Es batu 100 Rp 160.00
UBB 01 Err:504 10 Rp 846.56
moc6 Virgin Mojito UBB 20 Syrup Metacubano 20 Rp 1,939.39 Rp 3,202.97 Rp 960.89 Rp 4,163.86 20000 Rp 15,836.14 380%
UBB 25 Daun Mint 10 Rp 123.08
UBB 28 Err:504 90 Rp 1,012.50
UBB 44 Es Batu 80 Rp 128.00
moc9 Lychee Mojito UBB 33 Err:504 15 Rp 2,600.00 Rp 6,541.33 Rp 1,962.40 Rp 8,503.73 20000 Rp 11,496.27 135%
UBB 34 Err:504 10 Rp 1,733.33
UBB 24 Err:504 5 Rp 300.00
UBB 27 Sprite 120 Rp 1,350.00
UBB 07 Err:504 10 Rp 350.00
UBB 44 Es Batu 130 Rp 208.00
moc11 Tropical priangan UBB 29 Err:504 10 Rp 1,333.33 Rp 5,374.67 Rp 1,612.40 Rp 6,987.07 20000 Rp 13,012.93 186%
UBB 37 Err:504 10 Rp 1,733.33
UBB 11 Err:504 120 Rp 2,148.00
UBB 44 Es Batu 100 Rp 160.00
moc10 Strawberry Mojito UBB 37 Err:504 15 Rp 2,600.00 Rp 6,091.33 Rp 1,827.40 Rp 7,918.73 20000 Rp 12,081.27 153%
UBB 34 Err:504 10 Rp 1,733.33
UBB 24 Err:504 5 Rp 300.00
UBB 07 Err:504 10 Rp 350.00
UBB 27 Sprite 90 Rp 900.00
UBB 44 Es Batu 130 Rp 208.00
POWDER BASED AND MILKSHAKE
milk2 Caramel Milkshake UBB 31 Err:504 15 Rp 2,600.00 Rp 4,777.00 Rp 1,433.10 Rp 6,210.10 22000 Rp 15,789.90 254%
UBB 11 Err:504 110 Rp 1,969.00
UBB 44 Es Batu 130 Rp 208.00
pow11 Choco Banana Hot UBB 16 Err:504 5 Rp 1,100.00 Rp 4,581.33 Rp 1,374.40 Rp 5,955.73 20000 Rp 14,044.27 236%
UBB 29 Err:504 10 Rp 1,333.33
UBB 11 Err:504 120 Rp 2,148.00
pow12 Choco Banana Ice UBB 16 Err:504 5 Rp 1,100.00 Rp 4,789.33 Rp 1,436.80 Rp 6,226.13 22000 Rp 15,773.87 253%
UBB 29 Err:504 10 Rp 1,333.33
UBB 11 Err:504 120 Rp 2,148.00
UBB 44 Es batu 130 Rp 208.00
pow13 Choco Hazelnut Hot UBB 16 Err:504 5 Rp 1,100.00 Rp 4,981.33 Rp 1,494.40 Rp 6,475.73 20000 Rp 13,524.27 209%
UBB 32 Err:504 10 Rp 1,733.33
UBB 11 Err:504 120 Rp 2,148.00
pow14 Choco Hazelnut Ice UBB 16 Err:504 5 Rp 1,100.00 Rp 6,056.00 Rp 1,816.80 Rp 7,872.80 22000 Rp 14,127.20 179%
UBB 32 Err:504 15 Rp 2,600.00
UBB 11 Err:504 120 Rp 2,148.00
UBB 44 es batu 130 Rp 208.00
pow9 Choco Mint Hot UBB 16 Err:504 5 Rp 1,100.00 Rp 4,237.74 Rp 1,271.32 Rp 5,509.07 20000 Rp 14,490.93 263%
 UBB 25 Err:504 10 Rp 123.08
UBB 34 Err:504 5 Rp 866.67
UBB 11 Err:504 120 Rp 2,148.00
pow10 Choco Mint Ice UBB 16 Err:504 10 Rp 2,200.00 Rp 5,545.74 Rp 1,663.72 Rp 7,209.47 22000 Rp 14,790.53 205%
UBB 25 Err:504 10 Rp 123.08
UBB 34 Err:504 5 Rp 866.67
UBB 44 es batu 130 Rp 208.00
UBB 11 Err:504 120 Rp 2,148.00
pow1 Chocolate Hot UBB 16 Err:504 5 Rp 1,100.00 Rp 3,548.00 Rp 1,064.40 Rp 4,612.40 20000 Rp 15,387.60 334%
UBB 13 Err:504 10 Rp 300.00
UBB 11 Err:504 120 Rp 2,148.00
pow2 Chocolate Ice UBB 16 Err:504 10 Rp 2,200.00 Rp 4,679.08 Rp 1,403.72 Rp 6,082.80 22000 Rp 15,917.20 262%
UBB 25 Err:504 10 Rp 123.08
UBB 44 Es Batu 130 Rp 208.00
UBB 11 Err:504 120 Rp 2,148.00
milk4 Chocolate Milkshake UBB 16 Err:504 10 Rp 2,200.00 Rp 4,679.08 Rp 1,403.72 Rp 6,082.80 22000 Rp 15,917.20 262%
UBB 25 Err:504 10 Rp 123.08
UBB 44 Es Batu 130 Rp 208.00
UBB 11 Err:504 120 Rp 2,148.00
milk3 Hazelnut Milkshake UBB 32 Err:504 15 Rp 2,600.00 Rp 4,777.00 Rp 1,433.10 Rp 6,210.10 22000 Rp 15,789.90 254%
UBB 11 Err:504 110 Rp 1,969.00
UBB 44 Es Batu 130 Rp 208.00
pow3 Matcha Hot UBB 17 Err:504 1 Rp 760.00 Rp 3,394.49 Rp 1,018.35 Rp 4,412.83 20000 Rp 15,587.17 353%
UBB 26 Err:504 15 Rp 486.49
UBB 11 Err:504 120 Rp 2,148.00
pow4 Matcha Ice UBB 17 Err:504 2 Rp 1,520.00 Rp 4,524.65 Rp 1,357.39 Rp 5,882.04 20000 Rp 14,117.96 240%
UBB 26 Err:504 20 Rp 648.65
UBB 11 Err:504 120 Rp 2,148.00
UBB 44 Es Batu 130 Rp 208.00
pow5 Red Velvet Hot UBB 18 Err:504 5 Rp 1,000.00 Rp 3,209.54 Rp 962.86 Rp 4,172.40 20000 Rp 15,827.60 379%
UBB 25 Err:504 5 Rp 61.54
UBB 11 Err:504 120 Rp 2,148.00
pow6 Red Velvet Ice UBB 18 Err:504 10 Rp 2,000.00 Rp 4,479.08 Rp 1,343.72 Rp 5,822.80 20000 Rp 14,177.20 243%
UBB 25 Err:504 10 Rp 123.08
UBB 11 Err:504 120 Rp 2,148.00
UBB 44 Es Batu 130 Rp 208.00
milk1 Vanilla Milkshake UBB 38 Err:504 15 Rp 2,600.00 Rp 4,777.00 Rp 1,433.10 Rp 6,210.10 22000 Rp 15,789.90 254%
UBB 44 Es Batu 130 Rp 208.00
UBB 11 Err:504 110 Rp 1,969.00