NO Descrption Unit UOM Price

1 Fresh Milk ml 1000 20,000

2 Kopi gr 1000 160,000
3 Whip cream ml 1000 80,000
4 Hazelnut ml 1000 166,500
5 Pandan ml 1000 166,500
6 Caramel ml 1000 166,500
7 Vanila ml 1000 166,500
8 Gula aren ml 1000 55,000
9 Sun dried orange ml 700 140,200
10 Peach ml 1000 166,500
11 Elder flower ml 700 140,200
12 Watermelon ml 700 140,200
13 Bubble gum ml 700 140,200
14 Geraldine ml 700 140,200
15 passion fruit ml 700 140,200
16 Orange juice
17 Manggo juice
strawberry juice
coconut water
Caramel sc 2000 ml 260,000
Caramel
No Qty uom Unit ingridient
0 1000
1 20 1000 ml Caramel syrup
10 1000 ml Cream Liquid
110 1000 ml Fresh Milk
10 1000 gr Espresso
15 1000 gr Krimer

200

Hazelnut/vanila
No Qty uom Unit ingridient
20 1000
1 0 1000 ml Hazelnut
10 1000 ml Cream Liquid
110 1000 ml Fresh Milk
10 1000 gr Espresso
15 1000 gr Krimer

Brown sugar
No Qty uom Unit ingridient

1 20 1000 ml Gula aren

10 1000 ml Cream Liquid
110 1000 ml Fresh Milk
10 1000 gr Espresso
15 1000 gr Krimer

Rhino rum
No Qty uom Unit ingridient
15 1000 gr Bubuk rum
1 15 1000 ml Gula aren
10 1000 ml Cream Liquid
120 1000 ml Fresh Milk
 10 1000 gr Espresso
15 1000 gr Krimer

Rhino dust
No Qty uom Unit ingridient
15 1000 ml butterschotch
1 15 1000 ml Caramel
10 1000 ml Cream Liquid
110 1000 ml Fresh Milk
10 1000 gr Espresso
15 1000 gr Krimer

Doger
No Qty uom Unit ingridient
15 1000 ml Doger
1 15 1000 ml Coconut
10 1000 ml Cream Liquid
110 1000 ml Fresh Milk
10 1000 gr Espresso
15 1000 gr Krimer

Doger
No Qty uom Unit ingridient
15 1000 ml Doger
1 15 1000 ml Coconut
10 1000 ml Cream Liquid
110 1000 ml Fresh Milk
10 1000 gr Espresso
15 1000 gr Krimer
butterscootch
No Qty uom Unit ingridient
0 0 0 0
1 20 1000 ml butterschotch
10 1000 ml Cream Liquid
100 1000 ml Fresh Milk
10 1000 gr Espresso
15 1000 gr Krimer

Caramel machiato
No Qty uom Unit ingridient
10 1000 ml caramel
1 10 1000 ml vanila
10 1000 ml Cream Liquid
100 1000 ml Fresh Milk
10 1000 gr Espresso
15 1000 gr Krimer

Matcha late
No Qty uom Unit ingridient
20 1000 gr matcha
1 10 1000 ml vanila/cheesecake
10 1000 ml Cream Liquid
100 1000 ml Fresh Milk
0 1000 gr Espresso
15 1000 gr Krimer

coklat
No Qty uom Unit ingridient
20 1000 gr coklat
1 5 1000 ml vanila
10 1000 ml Cream Liquid
120 1000 ml Fresh Milk
 0 1000 gr Espresso
15 1000 gr Krimer

Blue peach
No Qty uom Unit ingridient
10 1000 gr coklat
1 10 1000 ml vanila
1000 ml Cream Liquid
1000 ml Fresh Milk
0 1000 gr Espresso
1 1 gr yakult

aga
No Qty uom Unit ingridient

1 30 300 gr kental manis

30 1000 ml Cream Liquid
90 1000 ml Fresh Milk
19 1000 gr Espresso
 Unit Cost Total cost
166500 -
65,000 1,300
78000 780
17000 1,870
160000 1,600
34500 518
Total 6,068
Add 10% 607
Sub total 6,674
Selling price 22,000 8000000 4800000
Cost % 30% 19200000

Unit Cost Total cost 6000000 3000000

65000 1,300
166,500 -
78000 780
17000 1,870
160000 1,600
34500 518
Total 6,068
Add 10% -
Sub total 6,068
Selling price 22,000
Cost % 28%

Unit Cost Total cost

60,000 1,200
78000 780
17000 1,870
160000 1,600
34500 518
Total 5,968
Add 10% 597
Sub total 6,564
Selling price 21,000
Cost % 31%

Unit Cost Total cost

140000 2,100
60,000 900
78000 780
17000 2,040
 160000 1,600
34500 518
Total 5,838
Add 10% 584
Sub total 6,421
Selling price 25,000
Cost % 26%

Unit Cost Total cost

144000 2,160
166,500 2,498
78000 780
17000 1,870
160000 1,600
34500 518
Total 7,265
Add 10% 727
Sub total 7,992
Selling price 27,000
Cost % 30%

Unit Cost Total cost

140000 2,100
144,500 2,168
78000 780
17000 1,870
160000 1,600
34500 518
Total 6,935
Add 10% 694
Sub total 7,629
Selling price 23,000
Cost % 33%

Unit Cost Total cost

140000 2,100
144,500 2,168
78000 780
17000 1,870
160000 1,600
34500 518
Total 6,935
Add 10% 694
Sub total 7,629
Selling price 23,000
 Cost % 33%

Unit Cost Total cost

0 -
144,500 2,890
78000 780
17000 1,700
160000 1,600
34500 518
Total 7,488
Add 10% 749
Sub total 8,236
Selling price 23,000
33%
Unit Cost Total cost
166500 1,665
166,500 1,665
78000 780
17000 1,700
160000 1,600
34500 518
Total 6,263
Add 10% 626
Sub total 6,889
Selling price 25,000
Cost % 28%

Unit Cost Total cost

180000 3,600
144,500 1,445
78000 780
17000 1,700
160000 -
34500 518
Total 4,443
Add 10% 444
Sub total 4,887
Selling price 22,000
Cost % 22%

Unit Cost Total cost

130000 2,600
144,500 723
78000 780
17000 2,040
 160000 -
34500 518
Total 4,060
Add 10% 406
Sub total 4,466
Selling price 20,000
Cost % 22%

Unit Cost Total cost

166500 1,665
144,000 1,440
78000 -
17000 -
160000 -
3000 3,000
Total 4,440
Add 10% 444
Sub total 4,884
Selling price 25,000
Cost % 20%

Unit Cost Total cost

10,000 1,000
78000 2,340
17000 1,530
160000 3,040

Total 7,910
Add 10% 791
Sub total 8,701
Selling price 27,000
Cost % 32%
5000000 3500000