ESPRESSO BEANS

NO. BAHAN BAKU / ITEM HARGA+ONGKIR Quantity (Kg, Gr,Ml,dll) UNIT HARGA/UNIT
1 HOUSEBLEND FULL ARABICA Rp 185,000 900 Gr Rp 205.56
2 HOUSEBLEND ARABICA + ROBUSTA (70 : 30) Rp 135,000 900 Gr Rp 150.00
3 COLD BREW Gr

MANUAL BREW BEANS

NO. BAHAN BAKU / ITEM HARGA+ONGKIR Quantity (Kg, Gr,Ml,dll) UNIT HARGA/UNIT
1 PUNTANG WSCR Rp 100,000 195 Gr Rp 512.82
1 MASAMA COFFEE ARABICA WSCR Rp 100,000 195 Gr Rp 512.82

POWDER
NO. BAHAN BAKU / ITEM HARGA+ONGKIR Quantity (Kg, Gr,Ml,dll) UNIT HARGA/UNIT
1 AVOCADO (PRIMALINE) Rp 65,000 790 Gr Rp 82.28
2 CHOCOLATE (DELFI) Rp 54,000 990 Gr Rp 54.55
3 CREAMER (JAVALAND) Rp 35,000 990 Gr Rp 35.35
4 MATCHA (PRIMALINE) Rp 119,000 790 Gr Rp 150.63
5 RED VELVET (VERLIN) Rp 65,000 990 Gr Rp 65.66
6 TARO (DENALI) Rp 110,000 790 Gr Rp 139.24
 SYRUP
NO. BAHAN BAKU / ITEM HARGA+ONGKIR Quantity (Kg, Gr,Ml,dll) UNIT HARGA/UNIT
1 BUTTERSCOTCH (DRIPP) Rp 110,000 750 ML Rp 146.67
2 BLUE CURACAO (DENALI) Rp 100,000 740 ML Rp 135.14
3 BLUEBERRY (TOZA) Rp 85,000 750 ML Rp 113.33
4 CARAMEL (TOFICO) Rp 100,000 990 ML Rp 101.01
5 COCONUT (DRIPP) Rp 110,000 750 ML Rp 146.67
6 HAZELNUT (TOFICO) Rp 100,000 990 ML Rp 101.01
7 LEMONADE (TOFICO) Rp 100,000 990 ML Rp 101.01
8 LEMON CONCENTRATED (TOZA) Rp 40,000 990 ML Rp 40.40
9 LYCHEE (MARJAN/ABC) Rp 15,000 440 ML Rp 34.09
10 MANGO (MARJAN) Rp 15,000 440 Ml Rp 34.09
11 MINT (DRIPP) Rp 110,000 750 ML Rp 146.67
13 PINEAPPLE CONCENTRATED (TOZA) Rp 45,000 990 ML Rp 45.45
14 PISANG AMBON (BANGAU) Rp 22,000 610 ML Rp 36.07
15.3 PEACH (TOZA) Rp 85,000 740 ML Rp 114.86
16.6 RASBERRY (TRIESTE) Rp 67,000 640 ML Rp 104.69
17.9 STRAWBERRY (TOFICO) Rp 100,000 990 ML Rp 101.01
21.8 VANILLA (TOFICO) Rp 100,000 990 ML Rp 101.01

KITCHEN
NO. BAHAN BAKU / ITEM HARGA+ONGKIR Quantity (Kg, Gr,Ml,dll) UNIT HARGA/UNIT
1 AJINOMOTO Rp 13,000 245 Gr Rp 53.06
2 BASO IKAN Rp 70,000 50 Pcs Rp 1,400.00
3 BAWANG BOMBAY Rp 2,000 115 Gr Rp 17.39
4 BAWANG PUTIH Rp 17,000 490 Gr Rp 34.69
5 BAWANG MERAH Rp 19,000 500 Gr Rp 38.00
6 BERAS Rp 75,000 4,980 Gr Rp 15.06
NASI Rp 6,500 640 Gr Rp 10.16
7 CIRENG Rp 9,000 20 Gr Rp 450.00
8 CABE Rp 55,000 500 Gr Rp 110.00
9 CHILI SAUCE Rp 21,000 990 Ml Rp 21.21
10 CHICKEN KATSU Rp 53,000 500 Gr Rp 106.00
11 DADA AYAM Rp 40,000 300 Gr Rp 133.33
12 DAUN BAWANG Rp 10,000 #DIV/0!
13 DIMSUM Rp 200,000 100 Pcs Rp 2,000.00
14 DUMPLING KEJU Rp 28,000 25 Pcs Rp 1,120.00
15 DUMPLING AYAM Rp 28,000 25 Pcs Rp 1,120.00
16 DRUM STICK Gr #DIV/0!
17 FIESTA SPICY WING Rp 51,000 Pcs #DIV/0!
18 FISHROLL Rp 46,000 40 Pcs Rp 1,150.00
19 GARAM Rp 14,000 250 Gr Rp 56.00
20 GOLDEN FIELD CHOCO C.C Rp 45,000 1,000 Gr Rp 45.00
21 GOLDEN FIELD GREENTEA Rp 50,000 1,000 Gr Rp 50.00
22 KEJU Rp 13,000 250 Gr Rp 52.00
23 KECAP IKAN Rp 40,000 558 Ml Rp 71.68
24 KECAP ASIN Rp 22,000 #DIV/0!
25 KECAP MANIS Rp 23,000 360 Ml Rp 63.89
26 LADAKU Rp 1,000 1 Gr Rp 1,000.00
27 MAYONAISE MAMAYO Rp 25,000 995 Gr Rp 25.13
28 MENTEGA Rp 12,000 #DIV/0!
29 MINYAK Rp 21,000 1,800 Ml Rp 11.67
30 NUGGET CHICKEN STICK Rp 31,000 500 Gr Rp 62.00
31 OREGANO Rp 27,000 15 Gr Rp 1,800.00
32 PARSLEY Rp 29,000 15 Gr Rp 1,933.33
33 PISANG Rp 50,000 50 Pcs Rp 1,000.00
34 POTATO CRINGKLE Rp 70,000 2,490 Gr Rp 28.11
35 PLASTIK SAMBAL Rp 12,000 50 Pcs Rp 240.00
36 ROYCO Rp 9,000 35 Rp 257.14
37 TOMATO Rp 13,000 #DIV/0!
38 TOMATO SAUCE Rp 100,000 990 Ml Rp 101.01
39 TELUR Rp 28,000 10 Rp 2,800.00
40 TEMAN LAUT BASO IKAN Rp 20,000 40 Rp 500.00
41 SAUCE INGGRIS Rp 25,000 295 Rp 84.75
42 SAUCE SPGAHETTI BOLOGNAISE Rp 18,000 115 Gr Rp 156.52
43 SAUCE TERIYAKI Rp 60,000 900 Ml Rp 66.67
44 SAOS TIRAM Rp 55,000 900 Ml Rp 61.11
45 SPAGHETTI Rp 22,000 1,000 Gr Rp 22.00
46 SOSIS CHAMP CHICKEN Rp 45,000 40 pcs Rp 1,125.00

OTHERS
NO. BAHAN BAKU / ITEM HARGA+ONGKIR Quantity (Kg, Gr,Ml,dll) UNIT HARGA/UNIT
1 1 SHOT ESPRESSO FULL ARABICA Rp 4,300 30 Gr Rp 143.33
2 1 SHOT ESPRESSO ARABICA+ROBUSTA 30 Gr Rp -
3 CREAMER (JAVALAND) Rp 35,000 990 ML Rp 35.35
CREAMER JAVALAND (PREP) Rp 36,400 1,790 Rp 20.34
4 CLEO GALON Rp 18,150 18,990 ML Rp 0.96
5 CLEO BOTOL 330ml Rp 35,000 24 Pcs Rp 1,458.33
6 ICE CREAM VANILLA AICE Rp 145,000 7,990 Gr Rp 18.15
7 ESPRESSO HOUSEBLEND FULL ARABICA (FREP) Rp 4,300 90 ML Rp 47.78
8 ESPRESSO HOUSEBLEND ARA/ROB (FREP) 90 Gr Rp -
10 GOMI SKM Rp 28,000 990 ML Rp 28.28
11 GULA AREN Rp 24,000 990 Gr Rp 24.24
12 GULA AREN (PREP) Rp 44,700 990 ML Rp 45.15
13 GULA MERAH STICK Rp 43,000 125 Pcs Rp 344.00
14 GULA PASIR STICK Rp 31,000 125 Pcs Rp 248.00
15 SIMPLE SYRUP (PREP) Rp 17,900 1,790 ML Rp 10.00
16 GULA PUTIH PASIR Rp 14,000 1,000 ML Rp 14.00
18 HARIO PAPER V60 Rp 95,000 110 ML Rp 863.64
19 ICE CUBES Rp 20,000 19,900 Gr Rp 1.01
20 IRISAN LEMON Rp 3,000 16 Pcs Rp 187.50
21 LID PAPPER CUP 8 OZ Rp 250,000 1,000 Pcs Rp 250.00
22 LYCHEE KALENG Rp 35,000 18 Pcs Rp 1,944.44
23 MILK LIFE UHT Rp 17,500 990 ML Rp 17.68
24 REGAL Rp 20,000 30 Pcs Rp 666.67
25 OREO Rp 70,000 990 Gr Rp 70.71
26 PAPER BOX (M) Rp 130,000 100 Pcs Rp 1,300.00
27 PAPER CUP 8 OZ Rp 550,000 1,000 Pcs Rp 550.00
28 PLASTIC CUP PET 12 0Z + LID Rp 880,000 1,000 Pcs Rp 880.00
29 PLASTIC KEMASAN Rp 665,000 2,500 Pcs Rp 266.00
30 PLASTIC SEALER Rp 50,000 1,000 Pcs Rp 50.00
31 RAMBUT NENEK Rp 40,000 1,000 Rp 40.00
32 STRAW CUP PLASTIC Rp 32,000 300 Pcs Rp 106.67
33 THONG TJI TEA Rp 8,500 75 Rp 113.33
34 STRAW PAPER CUP Rp 37,000 1,000 Pcs Rp 37.00
35 TEH (PREP) Rp 4,000 1,990 ML Rp 2.01
36 ZODA SODA Rp 6,000 240 ML Rp 25.00
BIJI SELASIH Rp 75,000 990 Gr Rp 75.76
BIJI SELASIH (PREP) Rp 76,800 1,990 Rp 38.59
YAKULT Rp 10,500 5 Pcs Rp 2,100.00
BERAT AKTUAL*(Kg,Gr,Ml,dll)

1,000
1,000

BERAT AKTUAL*(Kg,Gr,Ml,dll)

200
200

BERAT AKTUAL*(Kg,Gr,Ml,dll)

800
1,000
1,000
800
1,000
800
BERAT AKTUAL*(Kg,Gr,Ml,dll)

760
750
760
1,000
760
1,000
1,000
1,000
450
450
760
1,000
620
750
650
1,000
1,000

BERAT AKTUAL*(Kg,Gr,Ml,dll)

250
 50
120
500
500
5,000

20
500
1,000
500
80

100
25
28

500
40
250
1,000
1,000
250
620

400
1
1,000

2,000
500
 20
20
50
2,500
50
40

1,000
10
40
300
125
1,000
1,000
1,000
40

BERAT AKTUAL*(Kg,Gr,Ml,dll)

30
30
1,000
1,800
19,000
24
8,000
100
100
 1,000
1,000
1,000
125
125
1,800
1,000
110
20,000
16
1,000 Kopi
18 SKM
1,000 ICE
30 UHT
1,000
100
1,000
1,000
2,500
1,000
1,000
300
80
1,000
2,000
250
1,000
2,000
5
GULA CAIR PREP (SIMPLE SYRUP)
Porsi : 1 Liter
ITEM QTY UNIT PRICE/UNIT TOTAL
GULA PASIR 1,000 Gr Rp 14.00 Rp 14,000.00
CLEO GALON 1,000 Ml Rp 0.96 Rp 955.77

Sub Total Rp 14,955.77

Variable Cost 20%
TOTAL Rp 14,955.77
Pembulatan Rp 15,000.00

ESPRESSO HOUSEBLEND FULL ARABICA

Porsi : 30 Gr
ITEM QTY UNIT PRICE/UNIT TOTAL
HOUSEBLEND FULL ARABICA 9 Gr Rp 205.56 Rp 1,850.00
CLEO GALON 30 Ml Rp 0.96 Rp 28.67

Sub Total Rp 1,878.67

Variable Cost 20% Rp 375.73
TOTAL Rp 2,254.41
Pembulatan Rp 2,300.00

ESPRESSO HOUSEBLEND FULL ARABICA (PREP)

Porsi : 90 Gr
ITEM QTY UNIT PRICE/UNIT TOTAL
HOUSEBLEND FULL ARABICA 18 Gr Rp 205.56 Rp 3,700.00
CLEO GALON 100 Ml Rp 0.96 Rp 95.58

Sub Total Rp 3,795.58

Variable Cost 20% Rp 759.12
TOTAL Rp 4,554.69
Pembulatan Rp 4,600.00

CREAMER JAVALAND (PREP)

Porsi : 1000 Gr
ITEM QTY UNIT PRICE/UNIT TOTAL
CREAMER JAVALAND 1,000 Gr Rp 35.35 Rp 35,353.54
CLEO GALON 1,000 Ml Rp 0.96 Rp 955.77

Sub Total Rp 36,309.30

Variable Cost 20%
TOTAL Rp 36,309.30
Pembulatan Rp 36,400.00

BIJI SELASIH (PREP)

Porsi : 1000 Gr
ITEM QTY UNIT PRICE/UNIT TOTAL
BIJI SELASIH 1,000 Gr Rp 75.76 Rp 75,757.58
CLEO GALON 2,000 Ml Rp 0.96 Rp 1,911.53

Sub Total Rp 77,669.11

Variable Cost 20%
TOTAL Rp 77,669.11
Pembulatan Rp 77,700.00
GULA AREN PREP
Porsi : 1 Liter
ITEM QTY UNIT PRICE/UNIT
GULA AREN 1,000 Gr Rp 24.24
CLEO GALON 1,000 Ml Rp 0.96

Sub Total
Variable Cost 20%
TOTAL
Pembulatan

ESPRESSO HOUSEBLEND ARABICA + ROBUSTA

Porsi : 30 Gr
ITEM QTY UNIT PRICE/UNIT
HOUSEBLEND ARABICA + ROBUSTA 9 Gr Rp 150.00
CLEO GALON 30 Ml Rp 0.96

Sub Total
Variable Cost 20%
TOTAL
Pembulatan

ESPRESSO HOUSEBLEND ARABICA + ROBUSTA (PREP)

Porsi : 90 Gr
ITEM QTY UNIT PRICE/UNIT
HOUSEBLEND ARABICA + ROBUSTA 18 Gr Rp 150.00
CLEO GALON 100 Ml Rp 0.96

Sub Total
Variable Cost 20%
TOTAL
Pembulatan

THE TJONG TJI (PREP)

Porsi : 2000 ML
ITEM QTY UNIT PRICE/UNIT
THONG TJI THE 15 Gr Rp 113.33
CLEO GALON 2,000 Ml Rp 0.96

Sub Total
Variable Cost 20%
TOTAL
Pembulatan

BERAS
Porsi : 1000 Gr
ITEM QTY UNIT PRICE/UNIT
BERAS 320 Gr Rp 15.06
CLEO GALON 500 Ml Rp 0.96

Sub Total
Variable Cost 20%
TOTAL
Pembulatan
 TOTAL
Rp 24,242.42
Rp 955.77

Rp 25,198.19

Rp 25,198.19
Rp 25,200.00

TOTAL
Rp 1,350.00
Rp 28.67

Rp 1,378.67
Rp 275.73
Rp 1,654.41
Rp 1,700.00

TOTAL
Rp 2,700.00
Rp 95.58

Rp 2,795.58
Rp 559.12
Rp 3,354.69
Rp 3,400.00

TOTAL
Rp 1,700.00
Rp 1,911.53

Rp 3,611.53

Rp 3,611.53
Rp 3,700.00

TOTAL
Rp 4,819.28
Rp 477.88

Rp 5,297.16
Rp 1,059.43
Rp 6,356.59
Rp 6,400.00
ESPRESSO
Porsi : 1
ITEM QTY UNIT PRICE/UNIT
1 SHOT ESPRESSO FULL ARABICA 30 Gr Rp 143.33
PAPER CUP 08 OZ 1 Pcs Rp 550.00
LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00

Sub Total
Variable Cost 20%
TOTAL
Selling Price 194%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

MANUAL BREW MASAMA HOT

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
SINGLE ORIGIN 15 Gr Rp 512.82
CLEO GALON 300 Ml Rp 0.96
HARIO PAPER V60 1 Pcs Rp 863.64
PAPER CUP 8 OZ 1 Pcs Rp 550.00
LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00
PLASTIC KEMASAN 1 Pcs Rp 266.00
 Sub Total
Variable Cost 20%
TOTAL
Selling Price 150%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

MANUAL BREW MASAMA ICE

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
SINGLE ORIGIN 15 Gr Rp 512.82
CLEO GALON 200 Ml Rp 0.96
HARIO PAPER V60 1 Pcs Rp 863.64
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
PLASTIC KEMASAN 1 Pcs Rp 266.00
ICE CUBES 100 Gr Rp 1.01

Sub Total
Variable Cost 20%
TOTAL
Selling Price 205%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
 AMERICANO HOT
Porsi : 1
TOTAL ITEM QTY UNIT
Rp 4,300.00 1 SHOT ESPRESSO FULL ARABICA 30 Gr
Rp 550.00 CLEO GALON 150 Ml
Rp 250.00 PAPER CUP 08 OZ 1 Pcs
LID PAPPER CUP 8 OZ 1 Pcs
GULA MERAH STICK 1 Pcs
GULA PASIR STICK 1 Pcs
PLASTIC KEMASAN 1 Pcs
STRAW PAPER CUP 1 Pcs

Rp 5,100.00 Sub Total

Rp 1,020.00 Variable Cost 20%
Rp 6,120.00 TOTAL
Rp 17,992.80 Selling Price
Rp 18,000.00 Selling Price Fix
Rp 1,800.00 BPD 10%
Rp 16,200.00 Harga Olsera
Rp 10,080.00 Profit Margin
34.00% Food Cost %

MANUAL BREW PUNTANG HOT

Porsi : 1
TOTAL ITEM QTY UNIT
Rp 7,692 SINGLE ORIGIN 15 Gr
Rp 286.73 CLEO GALON 300 Ml
Rp 863.64 HARIO PAPER V60 1 Pcs
Rp 550.00 PAPER CUP 8 OZ 1 Pcs
Rp 250.00 LID PAPPER CUP 8 OZ 1 Pcs
Rp 266.00 PLASTIC KEMASAN 1 Pcs
Rp 9,908.67 Sub Total
Rp 1,981.73 Variable Cost 20%
Rp 11,890.41 TOTAL
Rp 24,375.34 Selling Price
Rp 25,000.00 Selling Price Fix
Rp 2,500.00 BPD 10%
Rp 22,500.00 Harga Olsera
Rp 10,609.59 Profit Margin
47.56% Food Cost %

MANUAL BREW PUNTANG ICE

Porsi : 1
TOTAL ITEM QTY UNIT
Rp 7,692 SINGLE ORIGIN 15 Gr
Rp 191.15 CLEO GALON 200 Ml
Rp 863.64 HARIO PAPER V60 1 Pcs
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs
Rp 50.00 PLASTIC SEALER 1 Pcs
Rp 266.00 PLASTIC KEMASAN 1 Pcs
Rp 100.50 ICE CUBES 100 Gr

Rp 10,043.60 Sub Total

Rp 2,008.72 Variable Cost 20%
Rp 12,052.32 TOTAL
Rp 24,707.26 Selling Price
Rp 25,000.00 Selling Price Fix
Rp 2,500.00 BPD 10%
Rp 22,500.00 Harga Olsera
Rp 10,447.68 Profit Margin
48.21% Food Cost %
 AMERICANO ICE
Porsi : 1
PRICE/UNIT TOTAL ITEM QTY
Rp 143.33 Rp 4,300.00 1 SHOT ESPRESSO FULL ARABICA 30
Rp 0.96 Rp 143.36 CLEO GALON 150
Rp 550.00 Rp 550.00 PLASTIC CUP PP 14 0Z 1
Rp 250.00 Rp 250.00 PLASTIC SEALER 1
Rp 344.00 Rp 344.00 SIMPLE SYRUP (PREP) 30
Rp 248.00 Rp 248.00 PLASTIC KEMASAN 1
Rp 266.00 Rp 266.00 ICE CUBES 100
Rp 37.00 Rp 37.00 STRAW CUP PLASTIC 1

Rp 6,138.36 Sub Total

Rp 1,227.67 Variable Cost 20%
Rp 7,366.04 TOTAL
171% Rp 19,961.96 Selling Price
Rp 20,000.00 Selling Price Fix
Rp 2,000.00 BPD 10%
Rp 18,000.00 Harga Olsera
Rp 10,633.96 Profit Margin
36.83% Food Cost %

PRICE/UNIT TOTAL
Rp 512.82 Rp 7,692
Rp 0.96 Rp 286.73
Rp 863.64 Rp 863.64
Rp 550.00 Rp 550.00
Rp 250.00 Rp 250.00
Rp 266.00 Rp 266.00
 Rp 9,908.67
Rp 1,981.73
Rp 11,890.41
199% Rp 24,375.34
Rp 25,000.00
Rp 2,500.00
Rp 22,500.00
Rp 10,609.59
47.56%

PRICE/UNIT TOTAL
Rp 512.82 Rp 7,692
Rp 0.96 Rp 191.15
Rp 863.64 Rp 863.64
Rp 880.00 Rp 880.00
Rp 50.00 Rp 50.00
Rp 266.00 Rp 266.00
Rp 1.01 Rp 100.50

Rp 10,043.60
Rp 2,008.72
Rp 12,052.32
199% Rp 24,707.26
Rp 25,000.00
Rp 2,500.00
Rp 22,500.00
Rp 10,447.68
48.21%
UNIT PRICE/UNIT TOTAL
Gr Rp 143.33 Rp 4,300.00
Ml Rp 0.96 Rp 143.36
Pcs Rp 880.00 Rp 880.00
Pcs Rp 50.00 Rp 50.00
Gr Rp 10.00 Rp 300.00
Pcs Rp 266.00 Rp 266.00
Gr Rp 1.01 Rp 100.50
Pcs Rp 106.67 Rp 106.67

Rp 6,146.53
Rp 1,229.31
Rp 7,375.84
218% Rp 23,455.17
Rp 24,000.00
Rp 2,400.00
Rp 21,600.00
Rp 14,224.16
30.73%
CAPPUCINO HOT
Porsi : 1
ITEM QTY UNIT
1 SHOT ESPRESSO FULL ARABICA 30 Gr
KIN DAIRY FRESH MILK 120 Pcs
GULA MERAH STICK 1 Pcs
GULA PASIR STICK 1 Pcs
PAPER CUP 8 OZ 1 Pcs
STRAW PAPER CUP 1 Pcs
PLASTIC KEMASAN 1 Pcs
LID PAPPER CUP 8 OZ 1 Pcs

Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

LATTE ICE
Porsi : 1
ITEM QTY UNIT
ESPRESSO HOUSEBLEND FULL ARABICA (FREP) 30 Gr
KIN DAIRY FRESH MILK 100 Pcs
ICE CUBES 120 Gr
PLASTIC CUP PP 14 0Z 1 Pcs
PLASTIC SEALER 1 Pcs
STRAW CUP PLASTIK 1 Pcs
PLASTIC KEMASAN 1 Pcs
DAIRY CHAMP SKM 20 Ml
 Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
*Note Susu Steam

CAPPUCINO ICE
Porsi : 1
ITEM QTY UNIT
1 SHOT ESPRESSO FULL ARABICA 30 Gr
KIN DAIRY FRESH MILK 100 Pcs
SIMPLE SYRUP (PREP) 20 Ml
PAPER CUP 8 OZ 1 Pcs
STRAW PAPER CUP 1 Pcs
PLASTIC KEMASAN 1 Pcs
PLASTIC CUP PP 14 0Z 1 Pcs
ICE CUBES 120 Gr

Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
 LATTE HOT
Porsi : 1
PRICE/UNIT TOTAL ITEM
Rp 143.33 Rp 4,300.00 1 SHOT ESPRESSO FULL ARABICA
Err:508 Err:508 KIN DAIRY FRESH MILK
Rp 344.00 Rp 344.00 GULA MERAH STICK
Rp 248.00 Rp 248.00 GULA PASIR STICK
Rp 550.00 Rp 550.00 PAPER CUP 8 OZ
Rp 37.00 Rp 37.00 STRAW PAPER CUP
Rp 266.00 Rp 266.00 PLASTIC KEMASAN
Rp 250.00 Rp 250.00 LID PAPPER CUP 8 OZ

Err:508
Err:508
Err:508
106% Err:508
Rp 55.00
Rp 5.50
Rp 49.50
Err:508
Err:508

FLAVOURED LATTE ICE

Porsi : 1
PRICE/UNIT TOTAL ITEM
Rp 47.78 Rp 1,433.33 ESPRESSO HOUSEBLEND FULL ARABICA (FREP)
Err:508 Err:508 KIN DAIRY FRESH MILK
Rp 1.01 Rp 120.60 ICE CUBES
Rp 880.00 Rp 880.00 PLASTIC CUP PP 14 0Z
Rp 50.00 Rp 50.00 PLASTIC SEALER
Rp 106.67 Rp 106.67 STRAW CUP PLASTIC
Rp 266.00 Rp 266.00 PLASTIC KEMASAN
Err:509 Err:509 SIMPLE SYRUP (PREP)
SYRUP DRIPP
CREAMER (JAVALAND)
 Err:508
Err:508
Err:508
270% Err:508
z Err:508
Err:508
Err:508
Err:508
Err:508

PRICE/UNIT TOTAL
Rp 143.33 Rp 4,300.00
Err:509 Err:509
Rp 10.00 Rp 200.00
Rp 550.00 Rp 550.00
Rp 37.00 Rp 37.00
Rp 266.00 Rp 266.00
Rp 880.00 Rp 880.00
Rp 1.01 Rp 1.01

Err:509
Err:509
Err:509
153% Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
 QTY UNIT PRICE/UNIT TOTAL
30 Gr Rp 143.33 Rp 4,300.00
160 Ml Err:508 Err:508
1 Pcs Rp 344.00 Rp 344.00
1 Pcs Rp 248.00 Rp 248.00
1 Pcs Rp 550.00 Rp 550.00
1 Pcs Rp 37.00 Rp 37.00
1 Pcs Rp 266.00 Rp 266.00
1 Pcs Rp 250.00 Rp 250.00

Sub Total Err:508

Variable Cost 20% Err:508
TOTAL Err:508
Selling Price 90% Err:508
Selling Price Fix Err:508
BPD 10% Err:508
Harga Olsera Err:508
Profit Margin Err:508
Food Cost % Err:508

QTY UNIT PRICE/UNIT TOTAL

30 Gr Rp 47.78 Rp 1,433.33
100 Pcs Err:508 Err:508
120 Gr Rp 1.01 Rp 120.60
1 Pcs Rp 880.00 Rp 880.00
1 Pcs Rp 50.00 Rp 50.00
1 Pcs Rp 106.67 Rp 106.67
1 Pcs Rp 266.00 Rp 266.00
15 Ml Rp 10.00 Rp 150.00
15 Ml Rp 146.67 Rp 101.01
20 Ml Rp 35.35 Rp 707.07
Sub Total Err:508
Variable Cost 20% Err:508
TOTAL Err:508
Selling Price 302% Err:508
Selling Price Fix Err:508
BPD 10% Err:508
Harga Olsera Err:508
Profit Margin Err:508
Food Cost % Err:508
FLAVOURED LATTE HOT
Porsi : 1
ITEM QTY UNIT
1 SHOT ESPRESSO FULL ARABICA 30 Gr
KIN DAIRY FRESH MILK 160 Ml
SYRUP DRIPP 10 Ml
PAPER CUP 8 OZ 1 Pcs
STRAW PAPER CUP 1 Pcs
PLASTIC KEMASAN 1 Pcs
LID PAPPER CUP 8 OZ 1 Pcs

Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

SPANISH LATTE ICE

Porsi : 1
ITEM QTY UNIT
1 SHOT ESPRESSO FULL ARABICA 30 Gr
KIN DAIRY FRESH MILK Ml
SIMPLE SYRUP (PREP) 20 Ml
PLASTIC CUP PP 14 0Z 1 Pcs
PLASTIC SEALER 1 Pcs
STRAW CUP PLASTIC 1 Pcs
DAIRY CHAMP SKM Ml
PLASTIC KEMASAN 1 Pcs
ICE CUBES 120 Gr
 Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera

Food Cost %

AVOCADO LATTE ICE

Porsi : 1
ITEM QTY UNIT
ESPRESSO HOUSEBLEND FULL ARABICA (FREP) 30 Gr
KIN DAIRY FRESH MILK 100 Pcs
ICE CUBES 120 Gr
PLASTIC CUP PP 14 0Z 1 Pcs
PLASTIC SEALER 1 Pcs
STRAW CUP PLASTIC 1 Pcs
PLASTIC KEMASAN 1 Pcs
SIMPLE SYRUP (PREP) 15 Ml
AVOCADO (DENALI) 15 Ml
CREAMER (JAVALAND) 20 Ml

Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
 SPANISH LATTE HOT
Porsi : 1
PRICE/UNIT TOTAL ITEM QTY
Rp 143.33 Rp 4,300.00 1 SHOT ESPRESSO FULL ARABICA 30
Err:508 Err:508 KIN DAIRY FRESH MILK
Rp 101.01 Rp 1,010.10 SIMPLE SYRUP (PREP) 20
Rp 550.00 Rp 550.00 PAPER CUP 8 OZ 1
Rp 37.00 Rp 37.00 STRAW PAPER CUP 1
Rp 266.00 Rp 266.00 PLASTIC KEMASAN 1
Rp 250.00 Rp 250.00 DAIRY CHAMP SKM
LID PAPPER CUP 8 OZ 1

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
100% Err:508 Selling Price
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

MOCCACINO ICE
Porsi : 1
PRICE/UNIT TOTAL ITEM QTY
Rp 143.33 Rp 4,300.00 1 SHOT ESPRESSO FULL ARABICA 30
Err:508 Err:508 KIN DAIRY FRESH MILK 100
Rp 10.00 Rp 200.00 SIMPLE SYRUP (PREP) 15
Rp 880.00 Rp 880.00 PLASTIC CUP PP 14 0Z 1
Rp 50.00 Rp 50.00 PLASTIC SEALER 1
Rp 106.67 Rp 106.67 STRAW CUP PLASTIC 1
Err:508 Err:508 PLASTIC KEMASAN 1
Rp 266.00 Rp 266.00 CHOCOLATE (DELFI) 8
Rp 1.01 Rp 120.60 ICE CUBES 120
DAIRY CHAMP SKM 5
CREAMER (JAVALAND) 15
 Err:508 Sub Total
Err:508 Variable Cost 20%
Err:508 TOTAL
200% Err:508 Selling Price
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

PRICE/UNIT TOTAL
Rp 47.78 Rp 1,433.33
Err:509 Err:509
Rp 1.01 Rp 120.60
Rp 880.00 Rp 880.00
Rp 50.00 Rp 50.00
Rp 106.67 Rp 106.67
Rp 266.00 Rp 266.00
Rp 10.00 Rp 150.00
Rp 82.28 Rp 1,234.18
Rp 35.35 Rp 707.07

Err:509
Err:509
Err:509
206% Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
 MOCCACINO HOT
Porsi : 1
UNIT PRICE/UNIT TOTAL ITEM
Gr Rp 143.33 Rp 4,300.00 1 SHOT ESPRESSO FULL ARABICA
Ml Err:508 Err:508 KIN DAIRY FRESH MILK
Ml Rp 10.00 Rp 200.00 GULA MERAH STICK
Pcs Rp 550.00 Rp 550.00 GULA PASIR STICK
Pcs Rp 37.00 Rp 37.00 PAPER CUP 8 OZ
Pcs Rp 266.00 Rp 266.00 STRAW PAPER CUP
Ml Err:508 Err:508 PLASTIC KEMASAN
Pcs Rp 250.00 Rp 250.00 CHOCOLATE (DELFI)
LID PAPPER CUP 8 OZ
SIMPLE SYRUP (PREP)

Err:508
Err:508
Err:508
194% Err:508
Err:508
Err:508
Err:508
Err:508
Err:508

UNIT PRICE/UNIT TOTAL

Gr Rp 143.33 Rp 4,300.00
Pcs Err:508 Err:508
Ml Rp 10.00 Rp 150.00
Pcs Rp 880.00 Rp 880.00
Pcs Rp 50.00 Rp 50.00
Pcs Rp 106.67 Rp 106.67
Pcs Rp 266.00 Rp 266.00
Gr Rp 54.55 Rp 436.36
Gr Rp 1.01 Rp 120.60
Ml Err:508 Err:508
Ml Rp 35.35 Rp 530.30
 Err:508
Err:508
Err:508
126% Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
 QTY UNIT PRICE/UNIT TOTAL
30 Gr Rp 143.33 Rp 4,300.00
160 Pcs Err:508 Err:508
1 Pcs Rp 344.00 Rp 344.00
1 Pcs Rp 248.00 Rp 248.00
1 Pcs Rp 550.00 Rp 550.00
1 Pcs Rp 37.00 Rp 37.00
1 Pcs Rp 266.00 Rp 266.00
5 Gr Rp 54.55 Rp 272.73
1 Pcs Rp 250.00 Rp 250.00
10 Ml Rp 10.00 Rp 100.00

Sub Total Err:508

Variable Cost 20% Err:508
TOTAL Err:508
Selling Price 82% Err:508
Selling Price Fix Err:508
BPD 10% Err:508
Harga Olsera Err:508
Profit Margin Err:508
Food Cost % Err:508
CHOCOLATE HOT
Porsi : 1
ITEM QTY UNIT PRICE/UNIT
CHOCOLATE (DELFI) 10 Gr Rp 54.55
KIN DAIRY FRESH MILK 120 Pcs Err:508
SIMPLE SYRUP (PREP) 10 Ml Rp 10.00
PAPER CUP 8 OZ 1 Pcs Rp 550.00
STRAW PAPER CUP 1 Pcs Rp 37.00
PLASTIC KEMASAN 1 Pcs Rp 266.00
CLEO GALON 20 Ml Rp 0.96
LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00

Sub Total
Variable Cost 20%
TOTAL
Selling Price 289%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

CHOCOLATE ICE
Porsi : 1
ITEM QTY UNIT PRICE/UNIT
CHOCOLATE (DELFI) 10 Gr Rp 54.55
KIN DAIRY FRESH MILK 50 Pcs Err:508
DAIRY CHAMP SKM 20 Gr Err:508
CLEO GALON 20 Ml Rp 0.96
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
ICE CUBES 100 Gr Rp 1.01
CREAMER (JAVALAND) 20 Gr Rp 35.35
SIMPLE SYRUP (PREP) 10 Gr Rp 10.00
 Sub Total
Variable Cost 20%
TOTAL
Selling Price 337%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

CHOCOLATE FLAVOURED ICE

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
CHOCOLATE (DELFI) 10 Gr Rp 54.55
KIN DAIRY FRESH MILK 50 Pcs Err:508
DAIRY CHAMP SKM 20 Gr Err:508
CLEO GALON 20 Ml Rp 0.96
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
ICE CUBES 100 Gr Rp 1.01
CREAMER (JAVALAND) 20 Gr Rp 35.35
SYRUP DRIPP 15 Gr Rp 101.01

Sub Total
Variable Cost 20%
TOTAL
Selling Price 268%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

CHOCOLATE HAZELNUT ICE

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
CHOCOLATE (DELFI) 10 Gr Rp 54.55
KIN DAIRY FRESH MILK 80 Pcs Err:508
DAIRY CHAMP SKM 15 Gr Err:508
CLEO GALON 20 Ml Rp 0.96
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
ICE CUBES 100 Gr Rp 1.01
CREAMER (JAVALAND) 5 Gr Rp 35.35
HAZELNUT (DRIPP) 10 Gr Rp 101.01

Sub Total
Variable Cost 20%
TOTAL
Selling Price 307%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

CHOCOLATE MINT & TIRAMISU ICE

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
CHOCOLATE (DELFI) 10 Gr Rp 54.55
KIN DAIRY FRESH MILK 50 Pcs Err:508
DAIRY CHAMP SKM 20 Gr Err:508
CLEO GALON 20 Ml Rp 0.96
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
ICE CUBES 100 Gr Rp 1.01
CREAMER (JAVALAND) 20 Gr Rp 35.35
MINT (DRIPP) 10 Gr Rp 146.67

Sub Total
Variable Cost 20%
TOTAL
Selling Price 280%
 Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

CHOCOLATE STRAWBERRY ICE

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
CHOCOLATE (DELFI) 10 Gr Rp 54.55
KIN DAIRY FRESH MILK 80 Pcs Err:508
DAIRY CHAMP SKM 15 Gr Err:508
CLEO GALON 20 Ml Rp 0.96
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
ICE CUBES 100 Gr Rp 1.01
CREAMER (JAVALAND) 5 Gr Rp 35.35
STRAWBERRY (DRIPP) 10 Gr Rp 101.01

Sub Total
Variable Cost 20%
TOTAL
Selling Price 307%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

CHOCOLATE VANILLA ICE

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
CHOCOLATE (DELFI) 10 Gr Rp 54.55
KIN DAIRY FRESH MILK 80 Pcs Err:508
DAIRY CHAMP SKM 15 Gr Err:508
CLEO GALON 20 Ml Rp 0.96
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
ICE CUBES 100 Gr Rp 1.01
CREAMER (JAVALAND) 5 Gr Rp 35.35
VANILLA (DRIPP) 10 Gr Rp 101.01

Sub Total
Variable Cost 20%
TOTAL
Selling Price 307%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

REGAL LATTE
Porsi : 1
ITEM QTY UNIT PRICE/UNIT
VANILLA (DRIPP) 15 Gr Rp 101.01
KIN DAIRY FRESH MILK 80 Pcs Err:509
DAIRY CHAMP SKM 5 Gr Err:509
CLEO GALON 20 Ml Rp 0.96
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
ICE CUBES 100 Gr Rp 1.01
CREAMER (JAVALAND) 20 Gr Rp 35.35
REGAL 30 Gr Rp 666.67

Sub Total
Variable Cost 20%
TOTAL
Selling Price 148%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
 RED VELVET HOT
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 545.45 RED VELVET (DENALI) 10 Gr Rp 65.66
Err:508 KIN DAIRY FRESH MILK 70 Pcs Err:508
Rp 100.00 SIMPLE SYRUP (PREP) 10 Gr Rp 10.00
Rp 550.00 PAPER CUP 8 OZ 1 Pcs Rp 550.00
Rp 37.00 STRAW PAPER CUP 1 Pcs Rp 37.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 19.12 CLEO GALON 20 Ml Rp 0.96
Rp 250.00 LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 358%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

RED VELVET ICE

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 545.45 RED VELVET (DENALI) 15 Gr Rp 65.66
Err:508 KIN DAIRY FRESH MILK 70 Pcs Err:508
Err:508 SIMPLE SYRUP (PREP) 15 Ml Rp 10.00
Rp 19.12 CLEO GALON 20 Ml Rp 0.96
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 50.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 106.67 STRAW CUP PLASTIC 1 Ml Rp 106.67
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 100.50 ICE CUBES 100 Gr Rp 1.01
Rp 707.07 DAIRY CHAMP SKM 5 Gr Err:508
Rp 100.00 CREAMER (JAVALAND) 20 Gr Rp 35.35
 Err:508 Sub Total
Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 279%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

CHOCOLATE FLAVOURED HOT

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 545.45 CHOCOLATE (DELFI) 19 Gr Rp 54.55
Err:508 KIN DAIRY FRESH MILK 120 Pcs Err:509
Err:508 SYRUP DRIPP 10 Gr Rp 101.01
Rp 19.12 PAPER CUP 8 OZ 1 Pcs Rp 550.00
Rp 880.00 STRAW PAPER CUP 1 Pcs Rp 37.00
Rp 50.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 CLEO GALON 20 Ml Rp 0.96
Rp 266.00 LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00
Rp 100.50
Rp 707.07
Rp 1,515.15

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 216%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

CHOCOLATE HAZELNUT HOT

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 545.45 CHOCOLATE (DELFI) 5 Gr Rp 54.55
 Err:508 KIN DAIRY FRESH MILK 120 Pcs Err:509
Err:508 DAIRY CHAMP SKM 15 Gr Err:509
Rp 19.12 PAPER CUP 8 OZ 1 Pcs Rp 550.00
Rp 880.00 STRAW PAPER CUP 1 Pcs Rp 37.00
Rp 50.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 CLEO GALON 20 Ml Rp 0.96
Rp 266.00 LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00
Rp 100.50 CARAMEL SYRUP (DRIP) 10 Gr Rp 101.01
Rp 176.77
Rp 1,010.10

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 236%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

CHOCOLATE MINT & TIRAMISU HOT

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 545.45 CHOCOLATE (DELFI) 5 Gr Rp 54.55
Err:508 KIN DAIRY FRESH MILK 120 Pcs Err:509
Err:508 MINT SYRUP (DRIP) 10 Pcs Rp 146.67
Rp 19.12 PAPER CUP 8 OZ 1 Pcs Rp 550.00
Rp 880.00 STRAW PAPER CUP 1 Pcs Rp 37.00
Rp 50.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 CLEO GALON 20 Ml Rp 0.96
Rp 266.00 LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00
Rp 100.50
Rp 707.07
Rp 1,466.67

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 247%
 Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

CHOCOLATE STRAWBERRY HOT

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 545.45 CHOCOLATE (DELFI) 5 Gr Rp 54.55
Err:508 KIN DAIRY FRESH MILK 120 Pcs Err:509
Err:508 DAIRY CHAMP SKM 15 Gr Err:509
Rp 19.12 PAPER CUP 8 OZ 1 Pcs Rp 550.00
Rp 880.00 STRAW PAPER CUP 1 Pcs Rp 37.00
Rp 50.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 CLEO GALON 20 Ml Rp 0.96
Rp 266.00 LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00
Rp 100.50 STRAWBERRY SYRUP (DRI 10 Gr Rp 101.01
Rp 176.77
Rp 1,010.10

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 236%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

CHOCOLATE VANILLA HOT

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 545.45 CHOCOLATE (DELFI) 5 Gr Rp 54.55
Err:508 KIN DAIRY FRESH MILK 120 Pcs Err:509
Err:508 DAIRY CHAMP SKM 15 Gr Err:509
Rp 19.12 PAPER CUP 8 OZ 1 Pcs Rp 550.00
Rp 880.00 STRAW PAPER CUP 1 Pcs Rp 37.00
Rp 50.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 CLEO GALON 20 Ml Rp 0.96
Rp 266.00 LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00
Rp 100.50 VANILLA SYRUP (DRIP) 10 Gr Rp 101.01
Rp 176.77
Rp 1,010.10

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 236%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

OREO LATTE
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 1,515.15 VANILLA (DRIPP) 15 Gr Rp 101.01
Err:509 KIN DAIRY FRESH MILK 80 Pcs Err:509
Err:509 DAIRY CHAMP SKM 5 Gr Err:509
Rp 19.12 CLEO GALON 20 Ml Rp 0.96
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 50.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 106.67 STRAW CUP PLASTIC 1 Ml Rp 106.67
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 100.50 ICE CUBES 100 Gr Rp 1.01
Rp 707.07 CREAMER (JAVALAND) 20 Gr Rp 35.35
Rp 20,000.00 OREO 30 Gr Rp 70.71

Err:509 Sub Total

Err:509 Variable Cost 20%
Err:509 TOTAL
Err:509 Selling Price 165%
Err:509 Selling Price Fix
Err:509 BPD 10%
Err:509 Harga Olsera
Err:509 Profit Margin
Err:509 Food Cost %
 MATCHA HOT
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 656.57 MATCHA (DENALI) 10 Gr Rp 150.63
Err:508 KIN DAIRY FRESH MILK 120 Pcs Err:508
Rp 100.00 SIMPLE SYRUP (PREP) 10 Pcs Rp 10.00
Rp 550.00 PAPER CUP 8 OZ 1 Pcs Rp 550.00
Rp 37.00 STRAW PAPER CUP 1 Pcs Rp 37.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 19.12 CLEO GALON 20 Ml Rp 0.96
Rp 250.00 LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 225%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

MATCHA ICE
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 984.85 MATCHA (DENALI) 15 Gr Rp 150.63
Err:508 KIN DAIRY FRESH MILK 70 Pcs Err:508
Rp 150.00 SIMPLE SYRUP (PREP) 15 Ml Rp 10.00
Rp 19.12 CLEO GALON 20 Ml Rp 0.96
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 50.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 106.67 STRAW CUP PLASTIC 1 Ml Rp 106.67
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 100.50 ICE CUBES 100 Gr Rp 1.01
Err:508 DAIRY CHAMP SKM 5 Gr Err:508
Rp 707.07 CREAMER (JAVALAND) 20 Gr Rp 35.35
 Err:508 Sub Total
Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 219%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

TARO HOT
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 1,036.36 TARO (DENALI) 10 Gr Rp 139.24
Err:509 KIN DAIRY FRESH MILK 120 Pcs Err:509
Rp 1,010.10 SIMPLE SYRUP (PREP) 10 Pcs Rp 10.00
Rp 550.00 PAPER CUP 8 OZ 1 Pcs Rp 550.00
Rp 37.00 STRAW PAPER CUP 1 Pcs Rp 37.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 19.12 CLEO GALON 20 Ml Rp 0.96
Rp 250.00 LID PAPPER CUP 8 OZ 1 Pcs Rp 250.00

Err:509 Sub Total

Err:509 Variable Cost 20%
Err:509 TOTAL
Err:509 Selling Price 275%
Err:509 Selling Price Fix
Err:509 BPD 10%
Err:509 Harga Olsera
Err:509 Profit Margin
Err:509 Food Cost %

TARO ICE
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 272.73 MATCHA (DENALI) 15 Gr Rp 139.24
 Err:509 KIN DAIRY FRESH MILK 70 Pcs Err:509
Err:509 SIMPLE SYRUP (PREP) 15 Ml Rp 10.00
Rp 550.00 CLEO GALON 20 Ml Rp 0.96
Rp 37.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 266.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 19.12 STRAW CUP PLASTIC 1 Ml Rp 106.67
Rp 250.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 1,010.10 ICE CUBES 100 Gr Rp 1.01
DAIRY CHAMP SKM 5 Gr Err:509
CREAMER (JAVALAND) 20 Gr Rp 35.35

Err:509 Sub Total

Err:509 Variable Cost 20%
Err:509 TOTAL
Err:509 Selling Price 285%
Err:509 Selling Price Fix
Err:509 BPD 10%
Err:509 Harga Olsera
Err:509 Profit Margin
Err:509 Food Cost %

TOTAL
Rp 272.73
Err:509
Rp 1,466.67
Rp 550.00
Rp 37.00
Rp 266.00
Rp 19.12
Rp 250.00

Err:509
Err:509
Err:509
Err:509
 Err:509
Err:509
Err:509
Err:509
Err:509

TOTAL
Rp 272.73
Err:509
Err:509
Rp 550.00
Rp 37.00
Rp 266.00
Rp 19.12
Rp 250.00
Rp 1,010.10

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

TOTAL
Rp 272.73
Err:509
Err:509
Rp 550.00
Rp 37.00
Rp 266.00
Rp 19.12
Rp 250.00
Rp 1,010.10

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

TOTAL
Rp 1,515.15
Err:509
Err:509
Rp 19.12
Rp 880.00
Rp 50.00
Rp 106.67
Rp 266.00
Rp 100.50
Rp 707.07
Rp 2,121.21

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
 MINT TEA HOT
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 1,506.33 TEH (PREP) 200 Gr Rp 2.01
Err:508 MINT (DRIPP) 20 Pcs Rp 146.67
Rp 100.00 SIMPLE SYRUP (PREP) 10 Pcs Rp 10.00
Rp 550.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 37.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 19.12 STRAW CUP PLASTIC 1 Pcs Rp 106.67
Rp 250.00

Err:508 Sub Total

Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 257%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

MINT TEA ICE

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 2,259.49 TEH (PREP) 180 Gr Rp 2.01
Err:508 MINT (DRIPP) 20 Pcs Rp 146.67
Rp 150.00 SIMPLE SYRUP (PREP) 20 Pcs Rp 10.00
Rp 19.12 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 880.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 50.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 STRAW CUP PLASTIC 1 Pcs Rp 106.67
Rp 266.00 ICE CUBES 80 Gr Rp 1.01
Rp 100.50
Err:508
Rp 707.07
 Err:508 Sub Total
Err:508 Variable Cost 20%
Err:508 TOTAL
Err:508 Selling Price 284%
Err:508 Selling Price Fix
Err:508 BPD 10%
Err:508 Harga Olsera
Err:508 Profit Margin
Err:508 Food Cost %

TOTAL
Rp 1,392.41
Err:509
Rp 100.00
Rp 550.00
Rp 37.00
Rp 266.00
Rp 19.12
Rp 250.00

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

TOTAL
Rp 2,088.61
 Err:509
Rp 150.00
Rp 19.12
Rp 880.00
Rp 50.00
Rp 106.67
Rp 266.00
Rp 100.50
Err:509
Rp 707.07

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
 LEMON TEA HOT
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 402.01 TEH (PREP) 200 Gr Rp 2.01
Rp 2,933.33 LEMONADE (DRIPP) 20 Pcs Rp 101.01
Rp 100.00 SIMPLE SYRUP (PREP) 10 Pcs Rp 10.00
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 50.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 STRAW CUP PLASTIC 1 Pcs Rp 106.67
IRISAN LEMON 1 Pcs Rp 187.50

Rp 4,738.01 Sub Total

Rp 947.60 Variable Cost 20%
Rp 5,685.61 TOTAL
Rp 20,297.64 Selling Price 235%
Rp 21,000.00 Selling Price Fix
Rp 2,100.00 BPD 10%
Rp 18,900.00 Harga Olsera
Rp 13,214.39 Profit Margin
27.07% Food Cost %

LEMON TEA ICE

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 361.81 TEH (PREP) 180 Gr Rp 2.01
Rp 2,933.33 LEMONADE (DRIPP) 20 Pcs Rp 101.01
Rp 200.00 SIMPLE SYRUP (PREP) 20 Pcs Rp 10.00
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 50.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 STRAW CUP PLASTIC 1 Pcs Rp 106.67
Rp 80.40 ICE CUBES 80 Gr Rp 1.01
IRISAN LEMON 1 Pcs Rp 187.50
Rp 4,878.21 Sub Total
Rp 975.64 Variable Cost 20%
Rp 5,853.85 TOTAL
Rp 22,478.80 Selling Price 289%
Rp 23,000.00 Selling Price Fix
Rp 2,300.00 BPD 10%
Rp 20,700.00 Harga Olsera
Rp 14,846.15 Profit Margin
25.45% Food Cost %
 LYCHEE TEA HOT
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 402.01 TEH (PREP) 200 Gr Rp 2.01
Rp 2,020.20 LYCHEE (DRIPP) 20 Pcs Rp 34.09
Rp 100.00 SIMPLE SYRUP (PREP) 10 Pcs Rp 10.00
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 50.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 STRAW CUP PLASTIC 1 Pcs Rp 106.67
Rp 187.50 LYCHEE KALENG 1 Pcs Rp 1,944.44

Rp 4,012.38 Sub Total

Rp 802.48 Variable Cost 20%
Rp 4,814.85 TOTAL
Rp 16,129.76 Selling Price 211%
Rp 17,000.00 Selling Price Fix
Rp 1,700.00 BPD 10%
Rp 15,300.00 Harga Olsera
Rp 10,485.15 Profit Margin
28.32% Food Cost %

LYCHEE TEA ICE

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 361.81 TEH (PREP) 140 Gr Rp 2.01
Rp 2,020.20 LYCHEE (DRIPP) 30 Pcs Rp 34.09
Rp 200.00 SIMPLE SYRUP (PREP) 10 Pcs Rp 10.00
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
Rp 50.00 PLASTIC SEALER 1 Pcs Rp 50.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 106.67 STRAW CUP PLASTIC 1 Pcs Rp 106.67
Rp 80.40 ICE CUBES 80 Gr Rp 1.01
Rp 187.50 LYCHEE KALENG 2 Pcs Rp 1,944.44
Rp 4,152.58 Sub Total
Rp 830.52 Variable Cost 20%
Rp 4,983.10 TOTAL
Rp 19,384.24 Selling Price 216%
Rp 20,000.00 Selling Price Fix
Rp 2,000.00 BPD 10%
Rp 18,000.00 Harga Olsera
Rp 13,016.90 Profit Margin
24.92% Food Cost %
 LYCHEE MOJITO ICE
Porsi : 1
TOTAL ITEM QTY UNIT
Rp 402.01 SPRITE 100 Gr
Rp 681.82 LYCHEE (DRIPP) 15 Pcs
Rp 100.00 LYCHEE KALENG 2 Pcs
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs
Rp 50.00 PLASTIC SEALER 1 Pcs
Rp 266.00 PLASTIC KEMASAN 1 Pcs
Rp 106.67 STRAW CUP PLASTIC 1 Pcs
Rp 1,944.44 ICE CUBES 80 Gr
MINT (DRIPP) 5 Gr

Rp 4,430.94 Sub Total

Rp 886.19 Variable Cost 20%
Rp 5,317.13 TOTAL
Rp 16,536.27 Selling Price
Rp 17,000.00 Selling Price Fix
Rp 1,700.00 BPD 10%
Rp 15,300.00 Harga Olsera
Rp 9,982.87 Profit Margin
31.28% Food Cost %

STRAWBERRY MOJITO
Porsi : 1
TOTAL ITEM QTY UNIT
Rp 281.41 SPRITE 100 Gr
Rp 1,022.73 STRAWBERRY (DRIPP) 15 Pcs
Rp 100.00 MINT (DRIPP) 5 Gr
Rp 880.00 PLASTIC CUP PP 14 0Z 1 Pcs
Rp 50.00 PLASTIC SEALER 1 Pcs
Rp 266.00 PLASTIC KEMASAN 1 Pcs
Rp 106.67 STRAW CUP PLASTIC 1 Pcs
Rp 80.40 ICE CUBES 80 Gr
Rp 3,888.89
Rp 6,676.09 Sub Total
Rp 1,335.22 Variable Cost 20%
Rp 8,011.31 TOTAL
Rp 25,315.74 Selling Price
Rp 26,000.00 Selling Price Fix
Rp 2,600.00 BPD 10%
Rp 23,400.00 Harga Olsera
Rp 15,388.69 Profit Margin
30.81% Food Cost %

LEMON MOJITO ICE

Porsi : 1
ITEM QTY UNIT
SPRITE 100 Gr
LEMONADE (DRIPP) 15 Pcs
MINT (DRIPP) 5 Gr
PLASTIC CUP PP 14 0Z 1 Pcs
PLASTIC SEALER 1 Pcs
PLASTIC KEMASAN 1 Pcs
STRAW CUP PLASTIC 1 Pcs
ICE CUBES 80 Gr
IRISAN LEMON 1 Pcs

Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
PRICE/UNIT TOTAL
Err:509 Err:509
Rp 34.09 Rp 511.36
Rp 1,944.44 Rp 3,888.89
Rp 880.00 Rp 880.00
Rp 50.00 Rp 50.00
Rp 266.00 Rp 266.00
Rp 106.67 Rp 106.67
Rp 1.01 Rp 80.40
Rp 146.67 Rp 733.33

Err:509
Err:509
Err:509
171% Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

PRICE/UNIT TOTAL
Err:509 Err:509
Rp 101.01 Rp 1,515.15
Rp 146.67 Rp 733.33
Rp 880.00 Rp 880.00
Rp 50.00 Rp 50.00
Rp 266.00 Rp 266.00
Rp 106.67 Rp 106.67
Rp 1.01 Rp 80.40
 Err:509
Err:509
Err:509
314% Err:509
Err:509
Err:509
Err:509
Err:509
Err:509

PRICE/UNIT TOTAL
Err:509 Err:509
Rp 101.01 Rp 1,515.15
Rp 146.67 Rp 733.33
Rp 880.00 Rp 880.00
Rp 50.00 Rp 50.00
Rp 266.00 Rp 266.00
Rp 106.67 Rp 106.67
Rp 1.01 Rp 80.40
Rp 187.50 Rp 187.50

Err:509
Err:509
Err:509
297% Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
MILK ICE
Porsi : 1
ITEM QTY UNIT PRICE/UNIT TOTAL
KIN DAIRY FRESH MILK 150 Pcs Err:508
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00 Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00 Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67 Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00 Rp 266.00
ICE CUBES 100 Gr Rp 1.01 Rp 100.50

Sub Total Rp 1,403.17

Variable Cost 20% Rp 280.63
TOTAL Rp 1,683.80
Selling Price 286% Rp 6,499.48
Selling Price Fix Rp 7,000.00
BPD 10% Rp 700.00
Harga Olsera Rp 6,300.00
Profit Margin Rp 4,616.20
Food Cost % 24.05%
MILK ICE FLAVOURED
Porsi : 1
ITEM QTY UNIT PRICE/UNIT TOTAL
KIN DAIRY FRESH MILK 150 Pcs Err:508 Err:508
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00 Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00 Rp 50.00
STRAW CUP PLASTIC 1 Ml Rp 106.67 Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00 Rp 266.00
ICE CUBES 100 Gr Rp 1.01 Rp 100.50
SYRUP DRIPP 20 Ml Rp 146.67 Rp 2,933.33
SIMPLE SYRUP (PREP) 20 Ml Rp 10.00 Rp 200.00

Sub Total Err:508

Variable Cost 20% Err:508
TOTAL Err:508
Selling Price 190% Err:508
Selling Price Fix Err:508
BPD 10% Err:508
Harga Olsera Err:508
Profit Margin Err:508
Food Cost % Err:508
ES KOPI SUSU GULA AREN
Porsi : 1
ITEM QTY UNIT
ESPRESSO HOUSEBLEND FULL ARABICA (FREP) 9 Gr
KIN DAIRY FRESH MILK 100 Pcs
ICE CUBES 120 Gr
PLASTIC CUP PP 14 0Z 1 Pcs
PLASTIC SEALER Pcs
STRAW CUP PLASTIC Pcs
PLASTIC KEMASAN 1 Pcs
GULA MERAH KELAPA (PREP) 20 Ml
CREAMER (JAVALAND) Ml

Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

PINK LADDIES
Porsi : 1
ITEM QTY UNIT
STRAWBEERY (TOZA) 15 Gr
KIN DAIRY FRESH MILK 80 Pcs
ICE CUBES 100 Gr
PLASTIC CUP PP 14 0Z 1 Pcs
PLASTIC SEALER 1 Pcs
STRAW CUP PLASTIC 1 Pcs
PLASTIC KEMASAN 1 Pcs
DAIRY CHAMP SKM 15 Ml
CREAMER (JAVALAND) 10 Ml
CLEO GALON 20 Ml
 Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

COTTON CLAUS
Porsi : 1
ITEM QTY UNIT
RASBERRY (TRIESTE) 10 Gr
KIN DAIRY FRESH MILK 60 Pcs
ICE CUBES 100 Gr
PLASTIC CUP PP 14 0Z 1 Pcs
PLASTIC SEALER 1 Pcs
STRAW CUP PLASTIC 1 Pcs
PLASTIC KEMASAN 1 Pcs
VANILLA (DRIPP) 5 Ml
CREAMER (JAVALAND) 10 Ml
RAMBUT NENEK 5 Gr

Sub Total
Variable Cost 20%
TOTAL
Selling Price
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
 IRISH COFFEE
Porsi : 1
PRICE/UNIT TOTAL ITEM
Rp 150.00 Rp 1,350.00 ESPRESSO HOUSEBLEND FULL ARABICA (FREP)
Rp 17.68 Rp 1,767.68 KIN DAIRY FRESH MILK
Rp 1.01 Rp 120.60 ICE CUBES
Rp 880.00 Rp 880.00 PLASTIC CUP PP 14 0Z
Rp - PLASTIC SEALER
Rp 106.67 Rp - STRAW CUP PLASTIC
Rp 266.00 Rp 266.00 PLASTIC KEMASAN
Rp 45.15 Rp 903.03 SIMPLE SYRUP (PREP)
Rp 35.35 Rp - CREAMER (JAVALAND)
CARAMEL (DRIPP)
BUTTERSCOTCH (DRIPP)
RUM BUTTERFLY

Rp 5,287.31
Rp 1,057.46
Rp 6,344.77
207% Rp 19,478.45
Rp 20,000.00
Rp 2,000.00
Rp 18,000.00
Rp 11,655.23
31.72%

BLUE COOL MAN

Porsi : 1
PRICE/UNIT TOTAL ITEM
Err:508 Err:508 BLUE CURACAO (DENALI)
Err:508 Err:508 KIN DAIRY FRESH MILK
Rp 1.01 Rp 100.50 ICE CUBES
Rp 880.00 Rp 880.00 PLASTIC CUP PP 14 0Z
Rp 50.00 Rp 50.00 PLASTIC SEALER
Rp 106.67 Rp 106.67 STRAW CUP PLASTIC
Rp 266.00 Rp 266.00 PLASTIC KEMASAN
Err:508 Err:508 BUTTERSCOTCH (DRIPP)
Rp 35.35 Rp 353.54 CREAMER (JAVALAND)
Rp 0.96 Rp 19.12 DAIRY CHAMP SKM
CLEO GALON
 Err:508
Err:508
Err:508
315% Err:508
Err:508
Err:508
Err:508
Err:508
Err:508

COLA BREEZE
Porsi : 1
PRICE/UNIT TOTAL ITEM
Rp 104.69 Rp 1,046.88 VANILLA (DRIPP)
Err:509 Err:509 ESPRESSO HOUSEBLEND FULL ARABICA (FREP)
Rp 1.01 Rp 100.50 ICE CUBES
Rp 880.00 Rp 880.00 PLASTIC CUP PP 14 0Z
Rp 50.00 Rp 50.00 PLASTIC SEALER
Rp 106.67 Rp 106.67 STRAW CUP PLASTIC
Rp 266.00 Rp 266.00 PLASTIC KEMASAN
Rp 101.01 Rp 505.05 LEMONADE (DRIPP)
Rp 35.35 Rp 353.54 SIMPLE SYRUP (PREP)
Rp 40.00 Rp 200.00 CLEO GALON
SPRITE

Err:509
Err:509
Err:509
401% Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
 QTY UNIT PRICE/UNIT TOTAL
25 Gr Rp 47.78 Rp 1,194.44
70 Pcs Err:508 Err:508
100 Gr Rp 1.01 Rp 100.50
1 Pcs Rp 880.00 Rp 880.00
1 Pcs Rp 50.00 Rp 50.00
1 Pcs Rp 106.67 Rp 106.67
1 Pcs Rp 266.00 Rp 266.00
10 Ml Rp 10.00 Rp 100.00
10 Ml Rp 35.35 Rp 353.54
10 Ml Rp 101.01 Rp 1,010.10
10 Ml Rp 146.67 Rp 1,466.67
5 Ml Err:508 Err:508

Sub Total Err:508

Variable Cost 20% Err:508
TOTAL Err:508
Selling Price 130% Err:508
Selling Price Fix Err:508
BPD 10% Err:508
Harga Olsera Err:508
Profit Margin Err:508
Food Cost % Err:508

QTY UNIT PRICE/UNIT TOTAL

15 Gr Rp 135.14 Rp 2,027.03
80 Pcs Err:508 Err:508
100 Gr Rp 1.01 Rp 100.50
1 Pcs Rp 880.00 Rp 880.00
1 Pcs Rp 106.67 Rp 106.67
1 Pcs Rp 106.67 Rp 106.67
1 Pcs Rp 266.00 Rp 266.00
5 Ml Rp 146.67 Rp 733.33
10 Ml Rp 35.35 Rp 353.54
15 Ml Err:508 Err:508
20 Ml Rp 0.96 Rp 19.12
Sub Total Err:508
Variable Cost 20% Err:508
TOTAL Err:508
Selling Price 246% Err:508
Selling Price Fix Err:508
BPD 10% Err:508
Harga Olsera Err:508
Profit Margin Err:508
Food Cost % Err:508

QTY UNIT PRICE/UNIT TOTAL

10 Gr Rp 101.01 Rp 1,010.10
10 Pcs Rp 47.78 Rp 477.78
100 Gr Rp 1.01 Rp 100.50
1 Pcs Rp 880.00 Rp 880.00
1 Pcs Rp 50.00 Rp 50.00
1 Pcs Rp 106.67 Rp 106.67
1 Pcs Rp 266.00 Rp 266.00
25 Ml Rp 101.01 Rp 2,525.25
5 Ml Rp 10.00 Rp 50.00
30 Ml Rp 0.96 Rp 28.67
80 Ml Err:509 Err:509

Sub Total Err:509

Variable Cost 20% Err:509
TOTAL Err:509
Selling Price 242% Err:509
Selling Price Fix Err:509
BPD 10% Err:509
Harga Olsera Err:509
Profit Margin Err:509
Food Cost % Err:509
CANDY BEAR
Porsi : 1
ITEM QTY UNIT PRICE/UNIT
PEACH (TOZA) 15 Gr Rp 114.86
BLUEBERRY (TOZA) 10 Pcs Rp 113.33
ICE CUBES 100 Gr Rp 1.01
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Pcs Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
MANGO (MARJAN) 10 Ml Rp 34.09
LEMONADE (DRIPP) 10 Ml Rp 40.40
SPRITE 80 Ml Err:508

Sub Total
Variable Cost 20%
TOTAL
Selling Price 270%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

MAGIC LAVENDER (Base Cold Brew)

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
BLUE CURACAO (DENALI) 7 Gr Rp 135.14
STRAWBEERY (TOZA) 10 Pcs Err:508
ICE CUBES 100 Gr Rp 1.01
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Pcs Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
PINEAPPLE CONCENTRATED (TOZA) 5 Ml Rp 45.45
SIMPLE SYRUP (PREP) 15 Ml Rp 10.00
LEMON CONCENTRATED (TOZA) 5 Ml Rp 40.40
 Sub Total
Variable Cost 20%
TOTAL
Selling Price 457%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

BUTTERSCOTCH LATTE ICE

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
ESPRESSO HOUSEBLEND FULL ARABICA (FREP) 30 Gr Rp 47.78
KIN DAIRY FRESH MILK 100 Pcs Err:509
ICE CUBES 120 Gr Rp 1.01
PLASTIC CUP PP 14 0Z 1 Pcs Rp 880.00
PLASTIC SEALER 1 Pcs Rp 50.00
STRAW CUP PLASTIC 1 Pcs Rp 106.67
PLASTIC KEMASAN 1 Pcs Rp 266.00
SIMPLE SYRUP (PREP) 10 Ml Rp 10.00
BUTTERSCOTCH (DRIPP) 15 Ml Rp 146.67
CREAMER (JAVALAND) 20 Ml Rp 35.35

Sub Total
Variable Cost 20%
TOTAL
Selling Price 233%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
 LADY PURPLE
Porsi : 1
TOTAL ITEM
Rp 1,722.97 BLUE CURACAO (DENALI)
Rp 1,133.33 STRAWBEERY (TOZA)
Rp 100.50 ICE CUBES
Rp 880.00 PLASTIC CUP PP 14 0Z
Rp 50.00 PLASTIC SEALER
Rp 106.67 STRAW CUP PLASTIC
Rp 266.00 PLASTIC KEMASAN
Rp 340.91 LEMON CONCENTRATED (TOZA)
Rp 404.04 SPRITE
Err:508 DAUN MINT
IRISAN LEMON

Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508

TOTAL
Rp 945.95
Err:508
Rp 100.50
Rp 880.00
Rp 50.00
Rp 106.67
Rp 266.00
Rp 227.27
Rp 150.00
Rp 202.02
 Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508
Err:508

BLACK FOREST LATTE ICE

Porsi : 1
TOTAL ITEM
Rp 1,433.33 ESPRESSO HOUSEBLEND FULL ARABICA (FREP)
Err:509 KIN DAIRY FRESH MILK
Rp 120.60 ICE CUBES
Rp 880.00 PLASTIC CUP PP 14 0Z
Rp 50.00 PLASTIC SEALER
Rp 106.67 STRAW CUP PLASTIC
Rp 266.00 PLASTIC KEMASAN
Rp 100.00 STRAWBERRY (DRIPP)
Rp 2,200.00 TIRAMISU (DRIPP)
Rp 707.07 CREAMER (JAVALAND(
DAIRY CHAMP SKM

Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
 QTY UNIT PRICE/UNIT TOTAL
10 Gr Rp 135.14 Rp 1,351.35
15 Pcs Err:508 Err:508
100 Gr Rp 1.01 Rp 100.50
1 Pcs Rp 880.00 Rp 880.00
1 Pcs Rp 50.00 Rp 50.00
1 Pcs Rp 106.67 Rp 106.67
1 Pcs Rp 266.00 Rp 266.00
5 Ml Rp 40.40 Rp 202.02
100 Ml Err:508 Err:508
2 Pcs Err:508 Err:508
1 Pcs Rp 187.50 Rp 187.50

Sub Total Err:508

Variable Cost 20% Err:508
TOTAL Err:508
Selling Price 256% Err:508
Selling Price Fix Err:508
BPD 10% Err:508
Harga Olsera Err:508
Profit Margin Err:508
Food Cost % Err:508
 QTY UNIT PRICE/UNIT TOTAL
40 Gr Rp 47.78 Rp 1,911.11
100 Pcs Err:509 Err:509
120 Gr Rp 1.01 Rp 120.60
1 Pcs Rp 880.00 Rp 880.00
1 Pcs Rp 50.00 Rp 50.00
1 Pcs Rp 106.67 Rp 106.67
1 Pcs Rp 266.00 Rp 266.00
10 Ml Rp 101.01 Rp 1,010.10
15 Ml Err:509 Err:509
20 Ml Rp 35.35 Rp 707.07
15 Ml Err:509 Err:509

Sub Total Err:509

Variable Cost 20% Err:509
TOTAL Err:509
Selling Price 137% Err:509
Selling Price Fix Err:509
BPD 10% Err:509
Harga Olsera Err:509
Profit Margin Err:509
Food Cost % Err:509
FRENCH FRIES
Porsi : 1
ITEM QTY UNIT PRICE/UNIT
POTATO CRINGKLE 200 Gr Rp 28.11
ROYCO 1 Gr Rp 257.14
PLASTIC KEMASAN 1 Pcs Rp 266.00
PAPER BOX (M) 1 Pcs Rp 1,300.00
CHILI SAUCE 25 Gr Rp 21.21
MAYONAISE MAMAYO 15 Gr Rp 25.13
PLASTIK SAMBAL 1 Pcs Rp 240.00

Sub Total
Variable Cost 30%
TOTAL
Selling Price 79%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

MIX PLATTER
Porsi : 1
ITEM QTY UNIT PRICE/UNIT
POTATO CRINGKLE 110 Gr Rp 24.24
ROYCO 1 Gr Rp 45.15
PLASTIC KEMASAN 1 Pcs Rp 266.00
PAPER BOX (M) 1 Pcs Rp 1,300.00
CHILI SAUCE 25 Gr Rp 21.21
MAYONAISE MAMAYO 15 Gr Err:509
DUMPLING KEJU 2 Pcs Rp 1,120.00
FISHROLL 2 Pcs Rp 1,150.00
 Sub Total
Variable Cost 30%
TOTAL
Selling Price 97%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

CIRENG RUJAK
Porsi : 1
ITEM QTY UNIT PRICE/UNIT
CIRENG 200 gr Rp 450.00
PLASTIC KEMASAN 1 Pcs Rp 266.00
PAPER BOX (M) 1 Pcs Rp 1,300.00

Sub Total
Variable Cost 30%
TOTAL
Selling Price 128%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

PISANG NUGGET CHOCO CRUNCHY

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
PISANG 8 Pcs Rp 1,000.00
PLASTIC KEMASAN 1 Pcs Rp 266.00
PAPER BOX (M) 1 Pcs Rp 1,300.00
GOLDEN FIELD CHOCO C.C 30 Gr Rp 45.00

Sub Total
Variable Cost 30%
TOTAL
Selling Price 76%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %

PISANG NUGGET GREENTEA

Porsi : 1
ITEM QTY UNIT PRICE/UNIT
PISANG 8 Pcs Rp 1,000.00
PLASTIC KEMASAN 1 Pcs Rp 266.00
PAPER BOX (M) 1 Pcs Rp 1,300.00
GOLDEN FIELD GREENTEA 30 Gr Rp 50.00

Sub Total
Variable Cost 30%
TOTAL
Selling Price 73%
Selling Price Fix
BPD 10%
Harga Olsera
Profit Margin
Food Cost %
 SPAGHETTI BOLOGNAISE
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 5,622.49 SPAGHETTI 160 Gr Rp 22.00
Rp 257.14 SAUCE SPAGHETTI 125 Gr Rp 22.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 1,300.00 PAPER BOX (M) 1 Pcs Rp 1,300.00
Rp 530.30 ROYCO 1 Gr Rp 257.14
Rp 376.88 LADAKU 1 Gr Rp 1,000.00
Rp 240.00 BAWANG BOMBAY 1 Pcs Rp 17.39
SOSIS CHAMP CHICKEN 1 Pcs Rp 1,125.00

Rp 8,592.82 Sub Total

Rp 2,577.85 Variable Cost 30%
Rp 11,170.67 TOTAL
Rp 19,995.49 Selling Price 125%
Rp 20,000.00 Selling Price Fix
Rp 2,000.00 BPD 10%
Rp 18,000.00 Harga Olsera
Rp 6,829.33 Profit Margin
55.85% Food Cost %

SPAGHETTI AGLIO OLIO

Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 2,666.67 SPAGHETTI 160 Gr Rp 22.00
Rp 45.15 SOSIS CHAMP CHICKEN 1 Gr Rp 1,125.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 1,300.00 PAPER BOX (M) 1 Pcs Rp 1,300.00
Rp 530.30 ROYCO 1 Gr Rp 45.15
Err:509 LADAKU 1 Gr Rp 35.35
Rp 2,240.00 BAWANG PUTIH 2 Pcs Rp 34.69
Rp 2,300.00 CABE 1 Pcs Rp 110.00
 Err:509 Sub Total
Err:509 Variable Cost 30%
Err:509 TOTAL
Err:509 Selling Price 256%
Err:509 Selling Price Fix
Err:509 BPD 10%
Err:509 Harga Olsera
Err:509 Profit Margin
Err:509 Food Cost %

SPAGHETTI CARBONARA
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 90,000.00 SPAGHETTI 160 Gr Rp 22.00
Rp 266.00 SOSIS CHAMP CHICKEN 1 Gr Rp 1,125.00
Rp 1,300.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
PAPER BOX (M) 1 Pcs Rp 1,300.00
BAWANG BOMBAY 1 Pcs Rp 17.39
BAWANG PUTIH 2 Pcs Rp 34.69
BAWANG MERAH 2 Pcs Rp 240.00
LADA 1 Pcs Rp 1,000.00
GARAM 1 Gr Rp 56.00
KEJU 62 Gr Rp 52.00
KIN DAIRY FRESH MILK 110 Ml Err:509
PARSLEY 1 Gr Rp 1,933.33

Rp 91,566.00 Sub Total

Rp 27,469.80 Variable Cost 30%
Rp 119,035.80 TOTAL
Rp 271,401.62 Selling Price 196%
Rp 272,000.00 Selling Price Fix
Rp 27,200.00 BPD 10%
Rp 244,800.00 Harga Olsera
Rp 125,764.20 Profit Margin
43.76% Food Cost %

DIMSUM
Porsi : 1
TOTAL ITEM QTY UNIT PRICE/UNIT
Rp 8,000.00 DIMSUM 4 Pcs Rp 2,000.00
Rp 266.00 PLASTIC KEMASAN 1 Pcs Rp 266.00
Rp 1,300.00 PAPER BOX (M) 1 Pcs Rp 1,300.00
Rp 1,350.00 PLASTIK SAMBAL 1 Pcs Rp 240.00

Rp 10,916.00 Sub Total

Rp 3,274.80 Variable Cost 30%
Rp 14,190.80 TOTAL
Rp 24,975.81 Selling Price 72%
Rp 25,000.00 Selling Price Fix
Rp 2,500.00 BPD 10%
Rp 22,500.00 Harga Olsera
Rp 8,309.20 Profit Margin
56.76% Food Cost %

TOTAL
Rp 8,000.00
Rp 266.00
Rp 1,300.00
Rp 1,500.00

Rp 11,066.00
Rp 3,319.80
Rp 14,385.80
Rp 24,887.43
Rp 25,000.00
Rp 2,500.00
Rp 22,500.00
Rp 8,114.20
57.54%
 CHICKEN TERIYAKI
Porsi : 1
TOTAL ITEM QTY UNIT
Rp 3,520.00 DADA AYAM 70 Gr
Rp 2,750.00 BAWANG BOMBAY 1 Gr
Rp 266.00 PLASTIC KEMASAN 1 Pcs
Rp 1,300.00 PAPER BOX (M) 1 Pcs
Rp 257.14 SAUCE TERIYAKI 10 Gr
Rp 1,000.00 LADAKU 1 Gr
Rp 17.39 BAWANG BOMBAY 1 Pcs
Rp 1,125.00 BERAS 200 Gr

Rp 10,235.53 Sub Total

Rp 3,070.66 Variable Cost 30%
Rp 13,306.19 TOTAL
Rp 29,938.94 Selling Price
Rp 30,000.00 Selling Price Fix
Rp 3,000.00 BPD 10%
Rp 27,000.00 Harga Olsera
Rp 13,693.81 Profit Margin
44.35% Food Cost %

CHICKEN KATSU
Porsi : 1
TOTAL ITEM QTY UNIT
Rp 3,520.00 CHICKEN KATSU 70 Gr
Rp 1,125.00 TELUR 1 Pcs
Rp 266.00 PLASTIC KEMASAN 1 Pcs
Rp 1,300.00 PAPER BOX (M) 1 Pcs
Rp 45.15 PARSLEY 1 Gr
Rp 35.35 GARAM 1 Gr
Rp 69.39 BERAS 200 Gr
Rp 110.00
Rp 6,470.89 Sub Total
Rp 1,941.27 Variable Cost 30%
Rp 8,412.16 TOTAL
Rp 29,947.29 Selling Price
Rp 30,000.00 Selling Price Fix
Rp 3,000.00 BPD 10%
Rp 27,000.00 Harga Olsera
Rp 18,587.84 Profit Margin
28.04% Food Cost %

TOTAL
Rp 3,520.00
Rp 1,125.00
Rp 266.00
Rp 1,300.00
Rp 17.39
Rp 69.39
Rp 480.00
Rp 1,000.00
Rp 56.00
Rp 3,224.00
Err:509
Rp 1,933.33

Rp 7,777.78
Rp 2,333.33
Rp 10,111.11
Rp 29,928.89
Rp 30,000.00
Rp 3,000.00
Rp 27,000.00
Rp 16,888.89
33.70%

TOTAL
Rp 8,000.00
Rp 266.00
Rp 1,300.00
Rp 240.00

Rp 9,806.00
Rp 2,941.80
Rp 12,747.80
Rp 21,926.22
Rp 22,000.00
Rp 2,200.00
Rp 19,800.00
Rp 7,052.20
57.94%
 NASI GORENG KAMPUNG
Porsi : 1
PRICE/UNIT TOTAL ITEM QTY UNIT
Rp 133.33 Rp 9,333.33 BAWANG PUTIH 2 Pcs
Rp 17.39 Rp 17.39 DADA AYAM 15 Gr
Rp 266.00 Rp 266.00 PLASTIC KEMASAN 1 Pcs
Rp 1,300.00 Rp 1,300.00 PAPER BOX (M) 1 Pcs
Rp 66.67 Rp 666.67 BAWANG MERAH 2 Gr
Rp 1,000.00 Rp 1,000.00 SAUCE IKAN 1 Gr
Rp 17.39 Rp 17.39 BERAS 200 Gr
Rp 15.06 Rp 3,012.05 CABE 4 Pcs
GARAM 1 Gr
BASO SAPI 1 Pcs
TELUR 1 Pcs

Rp 15,612.83 Sub Total

Rp 4,683.85 Variable Cost 30%
Rp 20,296.68 TOTAL
38% Rp 28,009.42 Selling Price
Rp 29,000.00 Selling Price Fix
Rp 2,900.00 BPD 10%
Rp 26,100.00 Harga Olsera
Rp 5,803.32 Profit Margin
69.99% Food Cost %

NASI GORENG BIASA

Porsi : 1
PRICE/UNIT TOTAL ITEM QTY UNIT
Rp 101.01 Rp 7,070.71 BAWANG PUTIH 2 Pcs
Rp 2,800.00 Rp 2,800.00 PLASTIC KEMASAN 1 Pcs
Rp 266.00 Rp 266.00 PAPER BOX (M) 1 Pcs
Rp 1,300.00 Rp 1,300.00 BAWANG MERAH 2 Gr
Rp 1,933.33 Rp 1,933.33 SAUCE INGGRIS 1 Gr
Rp 56.00 Rp 56.00 SAUCE IKAN 1 Pcs
Rp 15.06 Rp 3,012.05 BERAS 200 Gr
CABE 4 Pcs
GARAM 1 Gr
BASO SAPI 1 Pcs
KECAP MANIS 10 Gr
DADA AYAM 15 Gr
 Rp 16,438.09 Sub Total
Rp 4,931.43 Variable Cost 30%
Rp 21,369.52 TOTAL
41% Rp 30,131.02 Selling Price
Rp 31,000.00 Selling Price Fix
Rp 3,100.00 BPD 10%
Rp 27,900.00 Harga Olsera
Rp 6,530.48 Profit Margin
68.93% Food Cost %
 PRICE/UNIT TOTAL
Rp 34.69 Rp 69.39
Rp 133.33 Rp 2,000.00
Rp 266.00 Rp 266.00
Rp 1,300.00 Rp 1,300.00
Rp 38.00 Rp 76.00
Rp 71.68 Rp 71.68
Rp 15.06 Rp 3,012.05
Rp 110.00 Rp 440.00
Rp 56.00 Rp 56.00
Rp 1,400.00 Rp 1,400.00
Rp 2,800.00 Rp 2,800.00

Rp 11,491.12
Rp 3,447.34
Rp 14,938.46
68% Rp 25,096.61
Rp 26,000.00
Rp 2,600.00
Rp 23,400.00
Rp 8,461.54
57.46%

PRICE/UNIT TOTAL
Rp 34.69 Rp 69.39
Rp 266.00 Rp 266.00
Rp 1,300.00 Rp 1,300.00
Rp 38.00 Rp 76.00
Rp 84.75 Rp 84.75
Rp 71.68 Rp 71.68
Rp 15.06 Rp 3,012.05
Rp 110.00 Rp 440.00
Rp 1,125.00 Rp 1,125.00
Rp 1,400.00 Rp 1,400.00
Rp 63.89 Rp 638.89
Rp 133.33 Rp 2,000.00
 Rp 10,483.76
Rp 3,145.13
Rp 13,628.88
84% Rp 25,077.14
Rp 26,000.00
Rp 2,600.00
Rp 23,400.00
Rp 9,771.12
52.42%