List Product

Syrup And Powder Soft Drink

No Item UOM Cost Price No Item UOM Cost Price
1 Caramel Syrup btl 160,000 1 Coke Can 6,750
2 Peppermint green btl 160,000 2 Coke Zero Can 8,000
3 Lychee Syrup btl 160,000 3 Soda Water Can 8,000
4 Vanilla Syrup btl 160,000 4 Sprite Can 6,750
5 Strawberry Syrup btl 160,000 5 Ginger Ale Can 8,000
6 Blue Curacao Syrup btl 160,000 6 Equil Sparkling btl 32,500
7 Hezelnut Syrup btl 160,000 7 Equil Natural btl 27,500
8 Macadamia Syrup btl 160,000 8 Sprite 1.5L BTL 20,500
9 Elder Flower Syrup btl 160,000 9 San Benedetto btl 9,500
10 Irish Syrup btl 160,000
11 Brown Sugar Syrup btl 55,000
Fruit and Vegetable
12 Taro Powder btl 165,000
13 Klepon Powder btl 180,000 No Item UOM Cost Price
1 Caisim kg 11,982
Chilled Juice
2 Banana ssr 23,500
No Item UOM Cost Price 3 Watermelon kg 10,000
1 Pineapple Juice btl 44,000 4 Honey dew Melon kg 16,000
2 Orange Juice btl 44,000 5 Orange Sunkis kg 35,000
3 Apple Juice btl 44,000 6 Avocado kg 30,295
4 Lemon Juice btl 44,000 7 Lemon Local kg 20,500
5 Guava Juice btl 44,000 8 Green Apple kg 20,500
9 Pinneaple pcs 13,105
Tea
10 Lime kg 17,938
No Item UOM Cost Price 11 Peach Can can 55,000
1 English Breakfast pcs 1,779 12 Lychee Can can 35,000
2 Earl Gray pcs 1,779 13 Strawberry kg 13,000
3 Jasmine pcs 1,779 14 Carrot kg 22,000
4 Peppermint pcs 1,779 15 Mint leaf gr 56,000
5 Chamomile pcs 1,779 16 Ginger kg 42,000
6 Pure Green Tea pcs 1,779 17 Dragon Fruit kg 25,000
18 Cucumber kg 12,000
Miscellaneous
19 Celery kg 28,000
No Item UOM Cost Price 20 Tomato kg 18,000
1 Fresh Milk pack 18,966 21 Selasih kg 120,000
2 Honey (Madu Nusantara) btl 130,000 22 Lemongrass kg 12,000
3 Plain Yoghurt pail 149,072 23 Black Pepper kg 90,000
4 whipping cream btl 75,000 24 Kemangi kg 26,000
5 SKM can 12,584 25 Pandan Leaf kg 20,000
6 Peanut Butter jar 50,000 26 Cinamon kg 120,000
7 Oreo 137 gr pack 7,500 27 Cardamom kg 432,000
8 Coffee Bean kg 95,379 28 Nutmeg kg 181,000
9 Marshmellow Pink White 29 Cloves kg 180,000
10 Coconut Milk 35,365 30 Kaffir Lime kg 26,000
11 Chocolate Powder kg 75,000 31 Jeruk Pontianak kg 19,800
12 Choco Chips
ALCOHOL
13 Ice Cream Vanilla jar 201,000
14 Ice Cream Chocolate jar 195,000 No Item UOM Cost Price
15 Ice cream Strawberry jar 195,000 1 Gin btl 200,000
16 Simple Syrup ml 13,000 2 Rum btl 200,000
17 Wafer Stick pack 3 Vodka btl 200,000
18 Jahe Merah Instant pack 1,000 4 Tequila btl 200,000
19 Granulated Sugar kg 13,800 5 Triple Sec btl 200,000
20 Black Pepper kg 80,000
FOOD
21 Beras Kencur ml 30,000
22 Kunir Asem ml 30,000 No Item UOM Cost Price
23 Gula Jawa kg 28,000 1 PIZZA DOUGH PORT 1,844
24 Boba kg 25,000 2 COOKING CREAM kg 63,800
25 Artificial Flavour Powder 1kg gr 50,000 3 CHICKEN kg 32,000
26 Pandan Water ml 5,000 4 MOZARELA CHEESE kg 115,000
 COST PRESENTATION

2020 2021 Increment

No Item Cost Price AVG %
Selling Price Nett Price Cost (%) Selling Price Nett Price Cost (%) Amount %
Coffee
1 Espresso Rp 4,197 Rp 25,000 Rp 30,250 17% Rp 33,058 Rp 40,000 13% Rp 9,750 4%
2 Americano Rp 5,875 Rp 25,000 Rp 30,250 24% Rp 33,058 Rp 40,000 18% Rp 9,750 6%
17%
3 Cappuccino Rp 7,326 Rp 30,000 Rp 36,300 24% Rp 37,190 Rp 45,000 20% Rp 8,700 5%
4 Coffee Latte Rp 7,326 Rp 30,000 Rp 36,300 24% Rp 37,190 Rp 45,000 20% Rp 8,700 5%
Softdrink
1 Coke Zero Rp 7,425 Rp 30,000 Rp 36,300 25% Rp 37,190 Rp 45,000 20% Rp 8,700 5%
2 Coke Zero Rp 8,800 Rp 30,000 Rp 36,300 29% Rp 37,190 Rp 45,000 24% Rp 8,700 6%
3 Soda Water Rp 8,800 Rp 30,000 Rp 36,300 29% Rp 37,190 Rp 45,000 24% Rp 8,700 6% 22%
4 Ginger Ale Rp 8,800 Rp 30,000 Rp 36,300 29% Rp 37,190 Rp 45,000 24% Rp 8,700 6%
5 Sprite Rp 7,425 Rp 30,000 Rp 36,300 25% Rp 37,190 Rp 45,000 20% Rp 8,700 5%
Mocktail
1 Onde-Onde Pulo Rp 11,411 Rp 40,000 Rp 48,400 29% Rp 45,455 Rp 55,000 25% Rp 6,600 3%
2 Caramel Bitter Latte Rp 12,509 Rp 40,000 Rp 48,400 31% Rp 45,455 Rp 55,000 28% Rp 6,600 4%
26%
3 Baby Blue Rp 12,832 Rp 40,000 Rp 48,400 32% Rp 45,455 Rp 55,000 28% Rp 6,600 4%
4 Dizzy Miss Lizzy Rp 11,083 Rp 40,000 Rp 48,400 28% Rp 45,455 Rp 55,000 24% Rp 6,600 3%
Total Average Beverage 22%
Espresso
Ingredient Unit Volume/Unit Used Price/Unit Used Cost
Coffee Beans gr 250 10 Rp 95,379 Rp 3,815
Total Bev Cost Rp 3,815
Add 10% Rp 382
Sub Total Cost Rp 4,197
Selling Price Rp 33,058
Cost (%) 13%
Net Price Rp 40,000

Americano
Ingredient Unit Volume/Unit Used Price/Unit Used Cost
Coffee Beans gr 250 14 Rp 95,379 Rp 5,341
Total Bev Cost Rp 5,341
Add 10% Rp 534
Sub Total Cost Rp 5,875
Selling Price Rp 33,058
Cost (%) 18%
Net Price Rp 40,000

Cappuccino
Ingredient Unit Volume/Unit Used Price/Unit Used Cost
Coffee Bean gr 250 10 Rp 95,379 Rp 3,815
Fresh Milk ml 1000 150 Rp 18,966 Rp 2,845
Total Bev Cost Rp 6,660
Add 10% Rp 666
Sub Total Cost Rp 7,326
Selling Price Rp 37,190
Cost (%) 20%
Net Price Rp 45,000

Coffee Latte
Ingredient Unit Volume/Unit Used Price/Unit Used Cost
Coffee Bean gr 250 10 Rp 95,379 Rp 3,815
Fresh Milk ml 1000 150 Rp 18,966 Rp 2,845
Total Bev Cost Rp 6,660
Add 10% Rp 666
Sub Total Cost Rp 7,326
Selling Price Rp 37,190
Cost (%) 20%
Net Price Rp 45,000
Coke
Ingredient Unit Volume/Unit Used Price/Unit
Coke can 1 1 Rp 6,750
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price

Coke Zero
Ingredient Unit Volume/Unit Used Price/Unit
Coke Zero can 1 1 Rp 8,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price

Soda Water
Ingredient Unit Volume/Unit Used Price/Unit
Soda Water can 1 1 Rp 8,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price

Ginger Ale
Ingredient Unit Volume/Unit Used Price/Unit
Ginger Ale can 1 1 Rp 8,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price

Sprite
Ingredient Unit Volume/Unit Used Price/Unit
Sprite can 1 1 Rp 6,750
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
 Used Cost
Rp 6,750
Rp 6,750
Rp 675
Rp 7,425
Rp 37,190
20%
Rp 45,000

Used Cost
Rp 8,000
Rp 8,000
Rp 800
Rp 8,800
Rp 37,190
24%
Rp 45,000

Used Cost
Rp 8,000
Rp 8,000
Rp 800
Rp 8,800
Rp 37,190
24%
Rp 45,000

Used Cost
Rp 8,000
Rp 8,000
Rp 800
Rp 8,800
Rp 37,190
24%
Rp 45,000

Used Cost
Rp 6,750
Rp 6,750
Rp 675
Rp 7,425
Rp 37,190
20%
Rp 45,000
Onde-Onde Pulo
Ingredient Unit Volume/Unit Used Price/Unit
Klepon Powder gr 1000 30 Rp 180,000
Coconut Milk ml 1000 30 Rp 35,365
Brown Sugar Syrup ml 1000 45 Rp 55,000
Fresh Milk ml 1000 60 Rp 18,966
Pandan Water ml 1000 60 Rp 5,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price

Caramel Bitter Latte

Ingredient Unit Volume/Unit Used Price/Unit
Coffee Bean gr 250 10 Rp 95,379
Fresh Milk ml 1000 90 Rp 18,966
Caramel Syrup ml 1000 30 Rp 160,000
Orange Sunkist gr 1000 30 Rp 35,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price

Baby Blue
Ingredient Unit Volume/Unit Used Price/Unit
Vanilla Ice Cream ml 8000 150 Rp 201,000
Fresh Milk ml 1000 60 Rp 18,966
Curacao Syrup ml 1000 30 Rp 160,000
Banana ssr 12 1 Rp 23,500
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price

Dizzy Miss Lizzy

Ingredient Unit Volume/Unit Used Price/Unit
Lychee Fruit gr 567 45 Rp 35,000
Lime gr 1000 60 Rp 17,938
Mint leaf gr 1000 15 Rp 56,000
Blue Curacao Syrup ml 1000 20 Rp 160,000
Soda Water can 330 90 Rp 8,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
 Used Cost
Rp 5,400
Rp 1,061
Rp 2,475
Rp 1,138
Rp 300
Rp 10,374
Rp 1,037
Rp 11,411
Rp 45,455
25%
Rp 55,000

Used Cost
Rp 3,815
Rp 1,707
Rp 4,800
Rp 1,050
Rp 11,372
Rp 1,137
Rp 12,509
Rp 45,455
28%
Rp 55,000

Used Cost
Rp 3,769
Rp 1,138
Rp 4,800
Rp 1,958
Rp 11,665
Rp 1,167
Rp 12,832
Rp 45,455
28%
Rp 55,000

Used Cost
Rp 2,778
Rp 1,076
Rp 840
Rp 3,200
Rp 2,182
Rp 10,076
Rp 1,008
Rp 11,083
Rp 45,455
24%
Rp 55,000
 MASTER RECIPE
Onde-Onde Pulo
Klepon Powder 30 gr
Coconut Milk 30 ml
Brown Sugar Syrup 45 ml
Fresh Milk 60 ml
Pandan Water 60 ml
Methode : Blend
Glass : Brandy Balon
Garnish : Pandan Leaf and Coconut Crumble

Caramel Bitter Latte

Espresso 1 Shoot
Fresh Milk 90 ml
Caramel Syrup 30 ml
Orange Sunkist 3 twist
Methode : Floating and twist
Glass : Fancy Hi-Ball
Garnish : Pandan Leaf and Crumble

Baby Blue
Vanilla Ice Cream 150 ml
Fresh Milk 60 ml
Curacao Syrup 30 ml
Banana 1 pcs
Methode : Blend
Glass : Brandy Balon
Garnish : Coockies and Sprinkle

Dizzy Miss Lizzy

Lychee Fruit 3 whole
Lime 2 pcs
Mint leaf 10 leaf
Blue Curacao Syrup 20 ml
Soda Water on top
Methode : Muddler
Glass : Fancy Hi-Ball
Garnish : Lychee andMint Leaf
 COFFEE
Espresso
Americano
Cappuccino
Choice From Original, Macadamia, Caramel, Hazelnut, Mocca or Vanilla
Dengan pilihan rasa Original, Makadamia, Karamel, Hazelnut, Moka atau Vanila
Coffee Latte
Choice From Original, Macadamia, Caramel, Hazelnut, Mocca or Vanilla
Dengan pilihan rasa Original, Makadamia, Karamel, Hazelnut, Moka atau Vanila
Coffee Milano
Kopi Tubruk
Macchiato
Affogato Coffee
Espresso Con Panna
Hot Chocolate

TEA
English Breakfast Tea
Earl Gray Tea
Jasmine Tea
Chamomile Tea
Lychee Tea
Lemon Tea
Pure Green Tea
Teh Tarik

MOCKTAIL
Caramel Bitter Latte
Espresso, Fresh Milk, Caramel Syrup and Orange Twist
Espreso, Susu Segar, Sirup Karamel dan Minyak Kulit Jeruk
Avocado Mocca Coffee
Mocca Ball, Espresso, Fresh Milk, Avocado and Chocolate
Mocca Ball, Espreso, Susu Segar, Alpukat dan Cokelat
Ha-Ka Colada
Macademi Nut, Coconut Milk, Fresh Pineapple, Lime and Fresh Milk
Macademia, Santan Kelapa, Nanas, Jeruk Nipis dan Susu Segar
Marshmallow Strawberry Shake
Strawberry Ice Cream, Fresh Milk, Strawberry Fresh, Strawberry Syrup and Marshmllow
Es Krim Strawberry, Susu Segar, Buah Strawberry, Sirup Strawberry dan Marshmallow
Baby Blue
Vanilla Ice Cream, Blue Curacao, banana and Fresh Milk
Es Krim Vanila, Blue Curacao, banana dan Susu Segar
Caisim Smoothies
Caisim, Mint Leaf, Pineapple, Fresh Milk, Yoghurt and Honey
Sawi Hijau, Daun Mint , Nanas, Susu Segar, Yoghurt dan Madu
Million Happiness
Dragon Fruit, Edible Flower Syrup, Elder Flower and Soda Water
Buah naga, Sirup bunga Telang, Sirup bunga Elder dan Air Soda
Dizzy Miss Lyzzy
Lychee Fruit, Blue Curacao, Lime, Mint Leaf dan Soda Water
Buah Lychee, Curacao Syrup, Jeruk Nipis, Daun Mint danAir Soda

TRADITIONAL EXPERIENT
Onde-Onde Pulo
Klepon, Coconut Milk, Pandan Water, Brown Sugar and Fresh Milk
Klepon, Santan kelapa, air daun pandan, gula aren dan susu segar
Taro Pandan Smooties
Taro, Fresh milk, Homemade telang syrup, pandan water and Yoghurt
Taro, Susu Segar, Homemade Telang Syrup, Air Pandan dan Yoghurt
Es Jeruk Selasi
Fresh Orange, Basil Seed, Brown Sugar and Fresh Cucumber
Jeruk, biji selasi, gula aren dan Timun serut
Wedang Jahe
Ginger, Lemongrass, Black Pepper, Brown Sugar and Water
Jahe, Sereh, Lada Hitam, Gula aren dan Air.

JUICE
Orange Juice
Pineapple Juice
Avocado Juice
Watermelon Juice
Dragon Fruit Juice
Melon Juice

SOFT DRINK AND WATER

Coke
Coke Zero
Soda Water
Equil Sparkling
Equil Natural
Brown Sugar Latte
Ingredient Unit Volume/Unit Used
Coffee Bean gr 1000 10
Fresh Milk ml 1000 150
Brown sugar Syrup ml 1000 45

Long islan Ice tea

Ingredient Unit Volume/Unit Used
Gin ml 750 15
Rum ml 750 15
Vodka ml 750 15
Tequila ml 750 15
Triple Sec ml 700 15
Lime gr 1000 50
Cola can 1 1
Watermelon fresh
Ingredient Unit Volum/Unit Used
Watermelon gr 1000 100
kemangi gr 1000 5
Sprite ml 1500 100
Lemon Juice ml 5000 10

Virgin Colada
Ingredient Unit Volum/Unit Used
Pineapple juice ml 5000 200
Pineapple Fruit gr 1000 30
Coconut milk gr 1000 15
Lemon Juice ml 5000 10

Bubbles No Trouble
Ingredient Unit Volum/Unit Used
Sprite ml 1500 100
Cucumber gr 1000 20
Kemangi gr 1000 15
Lemon Juice ml 5000 10

Gingerade
 Ingredient Unit Volum/Unit Used
Ginger Powder gr 100 100
Sprite ml 1500 100
Fresh Ginger gr 1000 15
lemongrass gr 1000 10
 Price/Unit Used Cost
Rp 95,379 Rp 954
Rp 18,966 Rp 2,845
Rp 55,000 Rp 2,475
Total Bev Cost Rp 6,274
Add 10% Rp 627
Sub Total Cost Rp 6,901
Selling Price Rp 20,000
Cost (%) 35%
Net Price Rp 24,200

Price/Unit Used Cost

Rp 200,000 Rp 4,000
Rp 200,000 Rp 4,000
Rp 200,000 Rp 4,000
Rp 200,000 Rp 4,000
Rp 200,000 Rp 4,286
Rp 17,938 Rp 897
Rp 6,750 Rp 6,750
Total Bev Cost Rp 27,933
Add 10% Rp 2,793
Sub Total Cost Rp 30,726
Selling Price Rp 120,000
Cost (%) 26%
Net Price Rp 145,200
 Price/Unit Used Cost
Rp 10,000 Rp 1,000
Rp 26,000 Rp 130
Rp 20,500 Rp 1,367
Rp 44,000 Rp 88
Total Bev Cost Rp 2,585
Add 10% Rp 258
Sub Total Cost Rp 2,843
Selling Price Rp 45,455
Cost (%) 6%
Net Price Rp 55,000

Price/Unit Used Cost

Rp 44,000 Rp 1,760
Rp 13,105 Rp 393
Rp 35,365 Rp 530
Rp 44,000 Rp 88
Total Bev Cost Rp 2,772
Add 10% Rp 277
Sub Total Cost Rp 3,049
Selling Price Rp 45,455
Cost (%) 7%
Net Price Rp 55,000

Price/Unit Used Cost

Rp 20,500 Rp 1,367
Rp 12,000 Rp 240
Rp 26,000 Rp 390
Rp 44,000 Rp 88
Total Bev Cost Rp 2,085
Add 10% Rp 208
Sub Total Cost Rp 2,293
Selling Price Rp 45,455
Cost (%) 5%
Net Price Rp 55,000
 Price/Unit Used Cost
Rp 1,000 Rp 1,000
Rp 13,105 Rp 874
Rp 42,000 Rp 630
Rp 12,000 Rp 120
Total Bev Cost Rp 2,624
Add 10% Rp 262
Sub Total Cost Rp 2,886
Selling Price Rp 45,455
Cost (%) 6%
Net Price Rp 55,000
billywanget

08234 6227 432

[email protected]
LANGKAH-LANGKAH MENY
DAN MENGANALISA PRESE