SUMMARY

CODE DRINK LIST COST PRICE

Plu code Name of menu By portion Selling price
Mint cocoa parfait 12,844 49,000
Spanish latte 9,538 45,000
Brouwen iced coffee 6,620 39,000
Kaco 12,849 49,000
Liquid tiramisu 15,794 50,000
Breakfast 11,830 50,000
Espresso 2,600 25,000
Black 5,500 28,500
black ice 5,500 35,000
White 6,380 37,000
White ice 6,380 39,000
Piccolo 9,130 33,000
White flavor 9,500 45,000
White flavor ice 11,060 49,000
Dark latte 7,868 45,000
Drack latte ice 8,611 49,000
Sugarcane tropico 9,525 49,000
Hawaiian woku 8,609 49,000
Lovely nusantara 10,161 49,000
Peach bellini 9,936 49,000
Mango ala café 15,044 49,000
lime mojito 7,396 49,000
Red velvet latte 7,388 35,000
Avocado ala mode 8,478 35,000
Green tea latte 9,620 35,000
Cocoa & latte 9,118 35,000
English breakfast 3,122 35,000
Earl grey 3,122 35,000
Chamomile 3,830 35,000
Peppermint 3,238 35,000
Jasmine 4,032 35,000
Fruit paradise 4,000 35,000
Sencha 4,149 35,000
Telaga oolong 3,915 35,000
Flavor ice tea 8,107 37,000
Aqua reflection 9,000 27,000
Sparkling water 10,125 33,000
Origami method 6,000 35,000
Japanese cold drip 6,000 37,000
AVERAGE 7,844 39,756
PERSENTASE average cost by category
%
1
26.2%
21.2% signature 24.3%
0.9
17.0% common 18.6%

26.2% summer 21.7%

0.8
31.6% medi 11.8%

23.7% RTD
0.7
10.4% inner 24.7%

19.3% coffee wek

0.6
15.7%
17.2% 0.5
16.4%
27.7% 0.4
21.1%
22.6% 0.3
17.5%
17.6% 0.2
19.4%
17.6% 0.1

20.7% 0.0% 0.0% 0.0% 0.0% 0 0.0% 0.0%

0
20.3%
signature common summer medi RTD inner coffee
30.7% wek
15.1%
21.1%
24.2%
27.5%
26.1%
8.9%
8.9%
10.9%
9.3%
11.5%
11.4%
11.9%
11.2%
21.9%
33.3%
30.7%
17.1%
16.2%
19.4%
 BROUWEN MARKET LIST 2019
CODE SUPPLIER RAW MATERIALS UOM PRICE
Plu code Vendor Description of item Packaging Price by packaging
Aldi House blend coffee ( paradise ) 1000 g 275,000
north sider House blend coffee nort 1000 g 190,000
Da vinci Mur syrup 750 ml 117,000
Da vinci Vanilla syrup 750 ml 117,000
Da vinci Hazelnut syrup 750 ml 117,000
Da vinci Roasted almond syrup 750 ml 117,000
Da vinci Raspberry syrup 750 ml 117,000
Da vinci Caramel syrup 750 ml 117,000
Monin Choco blanc syrup 700 ml 135,000
Monin Lychee syrup 700 ml 135,000
Monin Peach syrup 700 ml 135,000
Monin Pomme verte syrup 700 ml 135,000
Monin Mango syrup 700 ml 135,000
Monin Strawberry syrup 700 ml 135,000
Monin Rose syrup 700 ml 135,000
Monin Coconut syrup 700 ml 135,000
Da vinci Chocolate sauce 2000 ml 218,000
Da vinci White chocolate sauce 2000 ml 218,000
Monin Mango puree 1000 ml 263,000
Monin Grenadine syrup 700 ml 135,000
Monin Menthe green syrup 700 ml 135,000
Monin Pop corn syrup 700 ml 135,000
Dharmas teas ginger 500 gr 192,600
Dharmas teas English breakfast tea 500 gr 312,200
Dharmas teas Peppermint tea 250 gr 161,875
Dharmas teas Chamomile tea 250 gr 191,475
Dharmas teas Jasmine tea 500 gr 403,200
Dharmas teas Fruit paradise tea 250 gr 200,000
Dharmas teas Earl grey 250 gr 200,000
Dharmas teas Sencha 500 gr 414,900
Dharmas teas telaga oolong 500 gr 391,500

Lipton black tea 25 pcs 25,000

greenfield fresh milk 1 liter 16,500
Sukanda Djaya Vanilla ice cream 8 liter 135,000
Pineapple fruit 1 kg 27,000
banana 1kg 35,000
Lime fruit 1 kg 30,000
 Lemon fruit 1 kg 75,000
Orange fruit 1 kg 62,000
Mint leaves 1 kg 25,000
Strawberry fruit 1 kg 75,000
buah naga 1kg 27,000
caisim 1kg 10,000
yakult /5 pcs 10,000
Rose petals 1 tangkai /10 25,000
Mango fruit 1 kg 25,000
Sugarcane stick 20 pcs 10,000
Lemon juice 1 liter 35,000
Pineapple juice 1 liter 35,000
Sugarcane juice 1 liter 28,000
Sprite 1500 ml 15,000
Peach can 500 gr 35,000
Lychee can 250 gr 35,000
Coconut jelly / Nata de coco 1000 gr 14,000
Red velvet powder 148,750
Chocolate powder 148,750
Green tea powder 236,300
Avocado powder 148,750
Cashew nut 180,000
Nestle condensed milk 12,000
Cooking cream elle vire 60,000
Butter block 25,000
White sugar 15,000
Raisin 30,000
Coconut cream 20,000
Cinnamon powder 20,000
Nutmeg 1000G 143,000
Cinnamon stick 1000 gr 20,000
Aren sugar 1000 gr 20,000
Mascarpone cheese 250G 65,000
Rum essence 200 ml 8,500
Corn flakes 250 10,000
Name of item Size
HOMEMADE SPANISH MIX 1000 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Fresh milk 1 liter 16,500 750 12,375

Condensed milk ( carnation ) 280 ml 12,000 280 12,000

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 24,375

No. 001

Name of item Size by portion

HOMEMADE CARAMEL SAUCE 1 cup / 1000 ml
DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Butter 1 Kg 25,000 200 5,000

Cooking cream 1 Liter 60,000 1000 60,000
White sugar 1 kg 15,000 1000 15,000

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 80,000

No.002

Name of item Size by portion

HOMEMADE AREN SYRUP 1 cup / 120 ml
DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Sugar aren 1000 g 20,000 1000 20,000

Pandan leaves 1000 g 20,000 50 1,000
Water 1000 ml
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 21,000

No.003

Name of item Size by portion

SUGARCANE SODA 750 ML
DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Sugarcane juice 1000 ml 28,000 500 14,000

Cartrige soda / co2 10 pcs 130,000 1 13,000
Sprite 1500 ml 15,000 250 2,500

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 29,500

No.002

Name of item Size

COLD BREW 1000 ml
DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

-
-

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST -

No.004

Name of item Size

TEA BASE 1000 ml
DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Lipton black tea 25 pcs 25,000 5 5,000

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 5,000

No.005

Name of item Size

SUGAR SYRUP 1000 ml
DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

White sugar 1000 g 15,000 1000 15,000

Water 1000 ml
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 15,000

No.005
Name of item Size by portion
MINT COCOA PARFAIT 1 GLASS / 200 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 gr 190,000 10 1,900

Fresh milk 1 liter 16,500 100 1,650
Cooking cream 1 liter 60,000 -
Choco blanc syrup 700 ml 135,000 30 5,786
Menthe green syrup 700 ml 135,000 10 1,929
choco suace 2000 gr 218,000 5 545
Orange fruit 1000 gr 62,000 5 310
Mint leaves 1000 gr 25,000 5 125
Raisin 250 ml 30,000 5 600
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 12,844 TOTAL FOOD COST 10%
SELLING PRICE 49,000 UP SELLING PRICE 5%
PERSENTASE 26.2% PRICE
No. 001 PRESENTASE

Name of item Size by portion

SPANISH LATTE 150 ml
DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1 Kg 275,000 20 5,500

Homemade spanish mix 1 Liter 24,375 150 3,656
Grated nutmeg 1 kg 143,000 2 381

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 9,538
SELLING PRICE 45,000
PERSENTASE 21.2%
No.002

Name of item Size by portion

BROUWEN ICED COFFEE 150 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1 Kg 190,000 10 1,900

Fresh milk 1 Liter 16,500 200 3,300
Homemade caramel sauce 1 liter 80,000 30 1,200
Cinnamon stick 1000 gr 20,000 10 200
Cinnamon powder 1000 gr 20,000 1.0 20
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 6,620 TOTAL FOOD COST 10%
SELLING PRICE 39,000 UP SELLING PRICE 5%
PERSENTASE 17.0% PRICE
No.002 PRESENTASE

Name of item Size by portion

KACO 150 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 190,000 10 1,900

Fresh milk 1000 ml 16,500 120 1,980
Cashew nut 1000 g 180,000 15 2,700
Roasted almond syrup 750 ml 117,000 30 4,680
Vanilla ice cream 8000 ml 135,000 50 844
Chocolate sauce 2000 ml 218,000 5 545
Caramel sauce 2000 ml 80,000 5 200

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 12,849 TOTAL FOOD COST 10%
 SELLING PRICE 49,000 UP SELLING PRICE 5%
PERSENTASE 26.2% PRICE
No.002 PRESENTASE

Name of item Size by portion

LIQUID TIRAMISU 150 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 gr 275,000 20 5,500

Fresh milk 1000 ml 16,500 50 825
Vanilla ice cream 8000 ml 135,000 50 844
Raspberry syrup 750 ml 117,000 30 4,680
Rum essence 150 ml 8,500 1 57
Mascarpone cheese 250 gr 65,000 10 2,600
Lady finger 250 gr
Chocolate powder 1000 gr 148,750 5 744
Chocolate sauce 2000 ml 218,000 5 545
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 15,794
SELLING PRICE 50,000
PERSENTASE 31.6%
No.002

Name of item Size by portion

BREAKFAST 150 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 20 5,500

Fresh milk 1000 ml 16,500 120 1,980
Pop corn syrup 700 ml 135,000 30 4,050
Corn flakes 1000 gr 10,000 30 300
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 11,830
SELLING PRICE 50,000
PERSENTASE 23.7%
No.002
14,129
Rp 40,950
Rp 39,000
35%
7,282
Rp 34,650
Rp 33,000
21%

14,134
Rp 39,900
Rp 38,000
35%
Name of item Size by portion
ESPRESSO 30 ml
DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 130,000 20 2,600

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 2,600 TOTAL FOOD COST
10% 2,860 UP SELLING PRICE
SELLING PRICE 25,000 PRICE
up service 26,250 PRESENTASE
PERSENTASE 11.4%
No. 001

Name of item Size by portion

BLACK 1 cup / 60 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 20 5,500

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 5,500 TOTAL FOOD COST
SELLING PRICE 28,500 UP SELLING PRICE
PERSENTASE 19.3% PRICE
No.002 PRESENTASE

Name of item Size by portion

BLACK ice 1 cup / 60 ml
 DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 20 5,500

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 5,500 TOTAL FOOD COST
SELLING PRICE 35,000 UP SELLING PRICE
PERSENTASE 15.7% PRICE
No.002 PRESENTASE

Name of item Size by portion

WHITE 1 cup / 120 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 10 2,750

Fresh milk 1000 ml 16,500 220 3,630

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 6,380 TOTAL FOOD COST
SELLING PRICE 37,000 UP SELLING PRICE
PERSENTASE 17.2% PRICE
No.002 PRESENTASE

Name of item Size by portion

WHITE ICE 1 cup / 120 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 10 2,750

Fresh milk 1000 ml 16,500 220 3,630
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 6,380 TOTAL FOOD COST
SELLING PRICE 39,000 UP SELLING PRICE
PERSENTASE 16.4% PRICE
No.002 PRESENTASE

Name of item Size by portion

PICCOLO 1 cup / 120 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 20 5,500

Fresh milk 1000 ml 16,500 220 3,630

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 9,130 TOTAL FOOD COST
SELLING PRICE 33,000 UP SELLING PRICE
PERSENTASE 27.7% PRICE
No.002 PRESENTASE

Name of item Size by portion

DARK LATTE 1 cup / 100 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 10 2,750

Fresh milk 1000 ml 16,500 220 3,630
Chocolate powder 1000 g 148,750 10 1,488
Chocolate sauce 2000 ml 218,000 0 -
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 7,868 TOTAL FOOD COST
SELLING PRICE 45,000 UP SELLING PRICE
PERSENTASE 17.5% PRICE
No.002 PRESENTASE

Name of item Size by portion

DARK LATTE ICE 1 cup / 100 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 10 2,750

Fresh milk 1000 ml 16,500 220 3,630
Chocolate powder 1000 g 148,750 15 2,231
Chocolate sauce 2000 ml 218,000 0 -
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 8,611 TOTAL FOOD COST
SELLING PRICE 49,000 UP SELLING PRICE
PERSENTASE 17.6% PRICE
No.002 PRESENTASE

WHITE FLAVOR 1 cup / 120 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1 Kg 275,000 10 2,750

Fresh milk 1 liter 16,500 220 3,630
Flavor 750 ml 117,000 20 3,120
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 9,500 TOTAL FOOD COST
SELLING PRICE 45,000 UP SELLING PRICE
PERSENTASE 21.1% PRICE
No.002 PRESENTASE

WHITE FLAVOR ICE 1 cup / 120 ml

 DESCRIPTION ITEM UOM PRICE USAGE COST
Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1 Kg 275,000 10 2,750

Fresh milk 1 liter 16,500 220 3,630
Flavor 750 ml 117,000 30 4,680
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 11,060 TOTAL FOOD COST
SELLING PRICE 49,000 UP SELLING PRICE
PERSENTASE 22.6% PRICE
No.002 PRESENTASE
 7000

10% 2,860
5% Rp 26,250
Rp 25,000
11%

10% 6,050
5% Rp 29,400
Rp 28,000
21%
10% 6,050
5% Rp 31,500
Rp 30,000
19%

10% 7,018
5% Rp 35,175
Rp 33,500
20%
10% 7,018
5% Rp 34,650
Rp 33,000
20%

10% 10,043
5% Rp 31,500
Rp 30,000
32%

10% 8,654
5% Rp 38,850
Rp 37,000
 22%

10% 9,472
5% Rp 31,500
Rp 30,000
30%

10% 10,450
5% Rp 35,700
Rp 34,000
29%
10% 12,166
5% Rp 31,500
Rp 30,000
39%
Name of item Size by portion
SUGARCANE TROPICO 200 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Sugarcane soda 750 ml 29,500 250 7,375

Lime 1000 g 30,000 30 900
Mint leaves 1000 g 25,000 30 750
Sugarcane stick 20 pcs 10,000 1 500

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 9,525 TOTAL FOOD COST 10%
SELLING PRICE 49,000 UP SELLING PRICE 5%
PERSENTASE 19.4% PRICE
No. 001 PRESENTASE

Name of item Size by portion

HAWAIANN WOKU 200 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 10 2,750

pineapple juice 1000 g 35,000 60 2,100
Pineapple fruit 1000 g 27,000 30 810
Sugar aren 1000 ml 21,000 20 420
Coconut milk 1000 ml 20,000 30 600
Coconut syrup 700ml 135,000 10 1,929

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 8,609 TOTAL FOOD COST 10%
SELLING PRICE 49,000 UP SELLING PRICE 5%
PERSENTASE 17.6% PRICE
No.002 PRESENTASE

Name of item Size by portion

LOVELY NUSANTARA 200 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 190,000 10 1,900

Fresh milk 1000 ml 16,500 150 2,475
Cooking cream 1000 ml 60,000 -
Rose syrup 700 ml 135,000 30 5,786
Grenadine syrup 700 ml 135,000 -
Rose petals 20 pcs 25,000 0 -
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 10,161 TOTAL FOOD COST 10%
SELLING PRICE 49,000 UP SELLING PRICE 5%
PERSENTASE 20.7% PRICE
No.002 PRESENTASE

Name of item Size by portion

PEACH BELLINI 200 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Peach can 500 g 35,000 30 2,100

Fresh milk 1000 ml 16,500 100 1,650
Condensed milk 280 ml 12,000 10 429
Peach syrup 700 ml 135,000 10 1,929
Grenadine syrup 700 ml 135,000 10 1,929
Lime juice 1000 gr 30,000 30 900
sprite 1500 ml 15,000 100 1,000
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 9,936 TOTAL FOOD COST 10%
 SELLING PRICE 49,000 UP SELLING PRICE 5%
PERSENTASE 20.3% PRICE
No.002 PRESENTASE

Name of item Size by portion

MANGO ALA CAFÉ 200 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

House blend coffee 1000 g 275,000 10 2,750

Fresh milk 1000 ml 16,500 50 825
Mango puree 1000 ml 263,000 30 7,890
Mango syrup 700 ml 135,000 10 1,929
Mango fruit 1000 g 25,000 30 750
Lime 1000 g 30,000 30 900
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 15,044 TOTAL FOOD COST 10%
SELLING PRICE 49,000 UP SELLING PRICE 5%
PERSENTASE 30.7% PRICE
No.002 PRESENTASE

Name of item Size by portion

MOJITO LIME 200 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Mint syrup 700 ml 135,000 30 4,050

mint leaves 1000 gr 25,000 15 375
sprite 1500 ml 14,500 100 2,071
Lime 1000 g 30,000 30 900
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 7,396 TOTAL FOOD COST 10%
 SELLING PRICE 49,000 UP SELLING PRICE 5%
PERSENTASE 15.1% PRICE
No.002 PRESENTASE
10,478
Rp 37,275
Rp 35,500
28%

9,469
Rp 37,275
Rp 35,500
25%

11,177
Rp 39,900
Rp 38,000
28%

10,929
Rp 39,900
Rp 38,000
27%

16,548
Rp 37,275
Rp 35,500
44%

8,136
Rp 37,275
Rp 35,500
22%
 Name of item Size by portion
EARL GREY 1 cup / 150 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Earl grey 250 g 200,000 5 4,000

Note : costs can change at anytime depending onTOTAL

tCOST 4,000
SELLING PRICE 35,000
PERSENTASE 11.4%
No. 001

Name of item Size by portion

ENGLISH BREAKFAST 1 cup / 120 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

English brea 500 g 312,200 5 3,122

Note : costs can change at anytime depending onTOTAL

tCOST 3,122
SELLING PRICE 35,000
PERSENTASE 8.9%
No.002

Name of item Size by portion

CHAMOMILE 1 cup / 120 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost
 Chamomile 250 g 191,475 5 3,830

Note : costs can change at anytime depending onTOTAL

tCOST 3,830
SELLING PRICE 35,000
PERSENTASE 10.9%
No.002

Name of item Size by portion

PEPPERMINT 1 cup / 120 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Peppermint 250 g 161,875 5 3,238

Note : costs can change at anytime depending onTOTAL

tCOST 3,238
SELLING PRICE 35,000
PERSENTASE 9.3%
No.002

Name of item Size by portion

JASMINE 1 cup / 120 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Jasmine 500 g 403,200 5 4,032

Note : costs can change at anytime depending onTOTAL

tCOST 4,032
SELLING PRICE 35,000
PERSENTASE 11.5%
No.002
 Name of item Size by portion
FRUIT PARADISE 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Fruit paradi 250 g 200,000 5 4,000

Note : costs can change at anytime depending onTOTAL

tCOST 4,000
SELLING PRICE 35,000
PERSENTASE 11.4%
No.002

Name of item Size by portion

LEMON ICE TEA 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Tea base 1000 ml 5,000 150 750

Lemon juice 1000 ml 35,000 60 2,100
Lemon fruit 1000 g 75,000 30 2,250
Mint leaves 1000 g 25,000 5 125
TOTAL
Note : costs can change at anytime depending on t COST 5,225
SELLING PRICE 37,000
PERSENTASE 14.1%
No.002

Name of item Size by portion

LYCHEE ICE TEA 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Tea base 1000 ml 5,000 150 750

 Lychee syru 700 ml 135,000 30 5,786
Lychee can 250 g 35,000 30 4,565
Mint leaves 1000 g 25,000 5 125
TOTAL
Note : costs can change at anytime depending on t COST 11,226
SELLING PRICE 37,000
PERSENTASE 30.3%
No.002

Name of item Size by portion

PEACH ICE TEA 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Tea base 1000 ml 5,000 150 750

Peach syrup 700 ml 135,000 30 5,786
Peach can 500 g 35,000 20 1,400
Mint leaves 1000 g 25,000 5 125
TOTAL
Note : costs can change at anytime depending on t COST 8,061
SELLING PRICE 37,000
PERSENTASE 21.8%
No.002

Name of item Size by portion

MANGO ICE TEA 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Tea base 1000 ml 5,000 150 750

Mango syru 700 ml 135,000 30 5,786
Mango fruit 1000 g 25,000 20 500
Mint leaves 1000 g 25,000 5 125
Note : costs can change at anytime depending onTOTAL
t COST 7,161
 SELLING PRICE 37,000
PERSENTASE 19.4%
No.002

Name of item Size by portion

COCONUT ICE TEA 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Tea base 1000 ml 5,000 150 750

Coconut syr 700 ml 135,000 30 5,786
Coconut jell 1000 g 14,000 100 1,400
Mint leaves 1000 g 25,000 5 125
Note : costs can change at anytime depending onTOTAL
t COST 8,061
SELLING PRICE 37,000
PERSENTASE 21.8%
No.002

Name of item Size by portion

BERRY ICE TEA 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Tea base 1000 ml 5,000 150 750

Strawberry 700 ml 135,000 30 5,786
Strawberry f 1000 g 75,000 30 2,250
Mint leaves 1000 g 25,000 5 125
Note : costs can change at anytime depending onTOTAL
t COST 8,911
SELLING PRICE 37,000
PERSENTASE 24.1%
No.002
 Name of item Size by portion
Sencha 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Sencha 500 g 414,900 5 4,149

Note : costs can change at anytime depending onTOTAL

tCOST 4,149
SELLING PRICE 35,000
PERSENTASE 11.9%
No.002

Name of item Size by portion

Telaga oolong 200 ml

DESCRIPTION ITEM
UOM PRICE USAGE COST
Ingredient Packaging Price by packaging
Usage by ml/gr Unit cost

Oolong 500 g 391,500 5 3,915

Note : costs can change at anytime depending onTOTAL

tCOST 3,915
SELLING PRICE 35,000
PERSENTASE 11.2%
No.002
Name of item Size by portion
ORIGAMI METHOD 1 cup / 45 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

single origin coffee 1 Kg 300,000 20 6,000

-
-

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 6,000
SELLING PRICE 35,000
PERSENTASE 17.1%
No. 001

Name of item Size by portion

JAPANESE COLD DRIP 1 cup / 120 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

single origin coffee 1 Kg 300,000 20 6,000

-
-

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 6,000
SELLING PRICE 37,000
PERSENTASE 16.2%
No.002
Name of item Size by portion
Mineral water 1 cup / 45 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Aqua 12 108,000 1 9,000

-
-

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 9,000
SELLING PRICE 27,000
PERSENTASE 33.3%
No. 001

Name of item Size by portion

Sparkling 1 cup / 45 ml

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Aqua 12 117,000 1 9,750

Lemon 1000 g 75,000 5 375
-

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 10,125
SELLING PRICE 33,000
PERSENTASE 30.7%
No. 001
Name of item Size by portion
RED VELVET 150 ML

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Red velvet powder 1000 g 148,750 30 4,463

Fresh milk 1000 ml 16,500 150 2,475
Sugar syrup 1000 ml 15,000 30 450
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 7,388
SELLING PRICE 35,000 39000
PERSENTASE 21.1%
No. 001

Name of item Size by portion

GREEN TEA 150 ML

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Green tea powder 1000 g 236,300 30 7,089

Fresh milk 1000 ml 16,500 150 2,475
Sugar syrup 1000 ml 15,000 30 56

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 9,620
SELLING PRICE 35,000 39000
PERSENTASE 27.5%
No.002

Name of item Size by portion

AVOCADO ALA MODE 150 ML

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Avocado powder 1000 g 148,750 30 4,463

Fresh milk 1000 ml 16,500 150 2,475
Sugar syrup 1000 ml 15,000 30 450
Chocolate sauce 2000 ml 218,000 10 1,090
Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 8,478
SELLING PRICE 35,000 39000
PERSENTASE 24.2%
No.002

Name of item Size by portion

COCOA & LATTE 150 ML

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Cocoa powder 1000 g 148,750 30 4,463

Chocolate sauce 2000 ml 218,000 20 2,180
Fresh milk 1000 ml 16,500 150 2,475

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 9,118
SELLING PRICE 35,000 39000
PERSENTASE 26.1%
No.002
Name of item Size by portion
Green juice 150 ML

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

Pineaple fruit 1000 g 27,000 150 4,050

Caisim Vegetables 1000 g 10,000 30 150
lime 1000 g 30,000 50 1,500
Coconut Syrup 700 ml 135,000 10 1,929

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 7,629
SELLING PRICE 35,000
PERSENTASE 21.8%

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

buah naga 1000 g 27,000 100 2,700

lime 1000 g 30,000 50 1,500
yakult /5 pcs 10,000 1 2,000

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 6,200
SELLING PRICE 35,000
PERSENTASE 17.7%

DESCRIPTION ITEM UOM PRICE USAGE COST

Ingredient Packaging Price by packaging Usage by ml/gr Unit cost

banana 1000 g 35,000 120 4,200

lime 1000 g 30,000 50 1,500
fresh milk 1000 ml 16,500 100 1,650

Note : costs can change at anytime depending on the purchase price of raw material TOTAL COST 7,350
SELLING PRICE 35,000
PERSENTASE 21.0%
TOTAL FOOD COST 10% 8,391
UP SELLING PRICE 5% Rp 35,700
PRICE Rp 34,000
PRESENTASE 24%

TOTAL FOOD COST 10% 6,820

UP SELLING PRICE 5% Rp 35,700
PRICE Rp 34,000
PRESENTASE 19%

TOTAL FOOD COST 10% 8,085

UP SELLING PRICE 5% Rp 35,700
PRICE Rp 34,000
PRESENTASE 23%