Bahan Baku Harga

Single origin perkilo Rp 250,000

Kopi blend perkilo Rp 250,000 Bahan Baku
Susu greenfield perliter Rp 17,500 Kopi
Air Galon Aqua Rp 20,000 Susu
Red Velvet Powder perkilo Rp 311,000 Air
Coklat Powder perkilo Rp 270,000 Flavour
Greentea Powder perkilo Rp 250,000 Ice Cube
Hazelnut Flavour Powder Rp 195,000 Cost/Per Gelas
Caramel Flavour Powder Rp 235,000 Harga jual
Peach Tea Total net
Black Tea
Lychee Tea
Susu Coklat Perliter Rp 15,500
Susu Strawberry Perliter Rp 15,500 Bahan Baku
Brown Sugar/Gula Semut Kopi
Susu Kental Manis Rp 5,000 Green Tea Powder
Creamer Rp 10,000 Red Velvet Powder
Filter V60 Rp 90,000 Coklat
Filter Kalita Rp 90,000 Susu
Syrup Flavour Vanilla toffin Rp 121,000 Air
Syrup Flavour Caramel toffin Rp 121,000 Simple Syrup
Syrup Mango Mixtura Ice Cube
Syrup Strawberry Mixtura Syrup Mint
Syrup Blueberry Mixturaa Cost/Per Gelas
Syrup Orange Mixtura Harga Jual
Syrup Lychee Mixtura Rp 416,000 Total Net
Syrup Mint Mixtura
Kara
Heavy Cream
Jungle Juice Apel Rp 50,000 Equipment
Ice Cream Coklat Rp 140,000 Aeropress
Ice Cream Vanila Rp 140,000 V60
Ice Cream Strawberry Rp 140,000 Kalita
Buah Lemon Tubruk
Aloe Vera Coffee Milk Brew
sanquick mango Guest Bean
Vietnam Drip

Bahan Baku
Greentea Powder
Hazelnut powder
Syrup Strawberry Mixtura
Susu Fresh Milk
Gula Aren
Avocado
Red Velvet Powder
Mango Syrup Mixtura
Kopi (espresso)
Pisang 1/2 buah
Symple Sirup
Greentea Powder Mixtura
Krimer
Concetrate Pandan
Strawberry Fruit
Ice Cube
Ice Cream Vanilla
Ice Cream Coklat
Meses Seres
Jungle Juice Apple
Heavy Cream
Cost/Per Gelas
Harga Jual
Total Net

Bahan Baku
Syrup Mango Mixtura
Syrup Orange Mixtura
Jungle Juice Pinneaple
Syrup Lychee Mixtura
Syrup Lychee Mixtura
Syrup Strawberry Mixtura
Ice Cube
Simple Syrup
Strawbeery Fruit
Soda Water
Lemon Fruit
Jeruk Nipis
Selasih
Jungle Juice Orange
Aloe
Lychee Fruit
Cost Per Gelas
Harga Jual
Total Net
 Perhitungan Bahan Baku Minuman

Hot Cappucino Hot Café late Hot Americano

5,000 5,000 5,000
2,975 2,975
100 100 500

8,075 8,075 5,500

20,000 20,000 17,000
11,925 11,925 11,500

Beverage Powder
Hot Greentea Hot Red Velvet Hot Chocolate

3,750
4,665
4,050
2,975 2,975 2,975
100 100 100

6,825 7,740 7,125

18,000 18,000 20,000
11,175 10,260 12,875

Manual Brewing Method

Kopi Filter Air
5,000 100
5,000 2,250 100
5,000 2,250 100
3,750 100
 3,750 2,250 100

3,750 100

Signature Beverage
Kopimylk Aloe Lemon Squash

1,800
400

5,000

700

500

8,400
15,000
6,600

Mocktail & Squash

Lychee Squash Aloe Lemon Squash Orange Squash
0 0 0
3,000

3,000

1,000 1,000 1,000

 2,000 2,000 2,000
1,000

500 500 500

2,000
2,000
8,500 6,500 6,500
18,000 18,000 18,000
9,500 11,500 11,500
n Bahan Baku Minuman
COFFEE
Hot Long Black Espresso Ice White
5,000 5,000 5,000
2,975
500 100 200

500
5,500 5,100 8,675
17,000 13,000 22,000
11,500 7,900 13,325

verage Powder
Hot Mocha Ice Green tea Ice Red Velvet
5,000
3,750
4,665
4,050
2,975 2,975 2,975
100 200 200
100 100
1,000 1,000

12,125 8,025 8,940

22,000 20,000 20,000
9,875 11,975 11,060

al Brewing Method
Susu SKM Total Cost Harga Jual
5,100 20,000
7,350 18,000
7,350 18,000
3,850 10,000
405 6,505 20,000
30,000
405 4,255 15,000
 Ice Black Ice White Caramel Ice White Hazelnut Fresh Black
5,000 5,000 5,000 5,000
2,975 2,975 2,000
200 200 200 1,000
2,350 1,950
500 500 500 500
5,700 11,025 10,625 8,500
18,000 24,000 24,000 17000
12,300 12,975 13,375 8,500

Iced Chocolate

5,400
2,975
200
100
1,000

9,675
22,000
12,325

Total Net
14,900
10,650
10,650
6,150
13,495

10,745
Vietnam Drip
 COSTING MENU
Key Coffee
NO KATEGORI NAMA HPP HARGA JUAL MARGIN
1 MANUAL BREW V60 9,000 20,000 11,000
2 VIETNAM DRIP 3,350 15,000 11,650
3 AEROPRESS 9,000 20,000 11,000
4 ESPRESSO BASED ESPRESSO 4,000 13,000 9,000
5 DOUBLE ESPRESSO 4,000 15,000 11,000
6 AMERICANO 4,500 15,000 10,500
7 BONBON 5,100 17,000 11,900
8 CAPPUCINO 8,000 22,000 14,000
9 MOCHA 10,920 24,000 13,080
10 AVOGATO 8,500 17,000 8,500
11 LATTE 8,000 22,000 14,000
12 ADD SYRUP 3,500 5,000 1,500
13 ESKOPUS 10,250 18,000 7,750
14 NON-COFFEE RED VELVET 10,500 24,000 13,500
15 GREEN TEA 10,000 22,000 12,000
16 TARO 9,080 22,000 12,920
17 COKLAT 6,920 20,000 13,080
18 ALOE LEMON 5,700 20,000 14,300
19 MANGO SQUASH 5,200 20,000 14,800
20 LEMON SQUASH 4,500 18,000 13,500
21 TEA PEACH TEA 7,500 18,000 10,500
22 LYCHEE TEA 7,500 18,000 10,500
23
24 SIGNATURE ICE CARAMEL MACHIATO 12,300 25,000 12,700
25 ICE STRAWBERRY COOKIES 10,300 25,000 14,700
26 BLACK FRANGO 9,200 25,000 15,800