160.00 225.00 200.00 137.

50
BAHAN BAHAN BAHAN BAHAN
NO DAFTAR MENU
BEANS GREEN RED
HARGA MATCHA HARGA HARGA
ESPRESSO TEA VELVET
1 VIETNAM DRIP 12 1,920 - -
2 EXSPRESSO SINGLE 18 2,800 - -
3 EXPRESSO DOUBLE 18 2,800 - -
4 AMERICANO 18 2,800 - -
5 LONG BLACK 18 2,800 - -
6 SANGER EXSPRESSO 18 2,800 - -
7 SANGER ARABICA 18 2,800 - -
8 LATTE 18 2,800 - -
9 CAPPUCINO 18 2,800 - -
10 VANILLA LATTE 18 2,800 - -
11 MOCCACHINO 18 2,800 - -
12 KOPI TUBRUK 15 2,400 - -
13 TARO - - -
14 COKLAT - - -
15 RED VELVET - - - 20.00
16 GREEN TEA - - -
17 COFFE COKLAT 18 2,880 - -
18 VIETNAM DRIP DINGIN 12 1,920 - -
19 AMERICANO DINGIN 18 2,880 - -
20 LONG BLACK DINGIN 18 2,880 - -
21 SANGER EXSPRESSO DINGIN 18 2,880 - -
22 SANGER ARABICA DINGIN 18 2,880 - -
23 LATTE DINGIN 18 2,880 - -
24 CAPPUCINO DINGIN 18 2,880 - -
25 VANILLA LATTE DINGIN 18 2,880 - -
26 MOCCA DINGIN 18 2,880 - -
27 TARO DINGIN - - -
28 TARO CINCAU DINGIN - - -
29 TARO FLOAT DINGIN - - -
30 COKLAT DINGIN - - -
31 COKLAT CINCAU DINGIN - - -
32 COKLAT FLOAT - - -
33 RED VELVET DINGIN - - - 30
34 RED VELVET CINCAU DINGIN - - - 30
35 RED VELVET FLOAT DINGIN - - - 30
36 GREEN TEA DINGIN - - -
37 GREEN TEA CINCAU - - -
38 GREEN TEA FLOAT - - -
39 COFFEE COKLAT Dingin 18 2,880 - -
 137.50 137.50 133.33 133.33 133.33
BAHAN BAHAN BAHAN BAHAN BAHAN BAHAN

VANILLA CARAMEL HAZELNUT

HARGA TARO HARGA COKLAT HARGA HARGA HARGA HARGA
SYROUP SYROUP SYROUP
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - 20 2,667 - -
- - 10 1,375 - 20 2,667 -
- - - - - -
- 20 2,750 - - - -
- - 20 2,750 - - 10 1,333
2,750 - - - - -
- - - - - -
- - 20 2,750 - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - 30 4,000 - -
- - 10 1,375 - 30 4,000 -
- 30 4,125 - - - -
- 30 4,125 - - - -
- 30 4,125 - - - -
- - 30 4,125 - - 20 2,667
- - 30 4,125 - - 20 2,667
- - 30 4,125 - - 20 2,667
4,125 - - - - -
4,125 - - - - -
4,125 - - - - -
- - - - - -
- - - - - -
- - - - - -
- - 20 2,750 - - -
 23.00 34.34 18.75 25.63 212.50 1.60
BAHAN BAHAN BAHAN BAHAN BAHAN BAHAN

DAIRY F&M INDO SKM GREEN HOT

HARGA HARGA HARGA HARGA HARGA
CHAMP MILK MILK CARNATION TEA MIX WATER
- - - 25 641 - 120
- - - - - 30
- - - - - 60
- - - - - 210
- - - - - 210
35 805 - - - - 110
40 920 - - - - 110
- - 180 3,375 - - 30
- - 180 3,375 - - 30
- - 180 3,375 - - 30
- - 180 3,375 - - 30
- - - - - 150
- - 180 3,375 20 513 - 20
- - 180 3,375 20 513 - 20
- - 180 3,375 20 513 - 20
- - 180 3,375 20 513 20 4,250 20
40 920 - 50 938 - - 40
- - - 40 1,025 - 120
- - - - - 210
- - - - - 130
50 1,150 - - - - 110
50 1,150 - - - - 110
- - 150 2,813 - - 30
- - 150 2,813 - - 30
- - 150 2,813 - - 30
- - 150 2,813 - - 30
- - 100 1,875 30 769 -
- - 100 1,875 30 769 -
- - 100 1,875 30 769 -
- - 100 1,875 30 769 -
- - 100 1,875 30 769 -
- - 100 1,875 30 769 -
- - 100 1,875 30 769 -
- - 100 1,875 30 769 -
- - 100 1,875 30 769 -
- - 100 1,875 30 769 30 6,375
- - 100 1,875 30 769 30 6,375
- - 100 1,875 30 769 30 6,375
40 920 - 50 938 - - 40
 30.00 1,000 1,250 1,416,000
BAHAN BAHAN BAHAN BAHAN
LISTRIK TOTAL HARGA JUAL
ICE ICE
HARGA HARGA CINCAU HARGA HARGA
CUBE CREAM
192.00 - - - 2,753 25,000
48.00 - - - 2,848 15,000
96.00 - - - 2,896 20,000
336.00 - - - 3,136 18,000
336.00 - - - 3,136 18,000
176.00 - - - 3,781 22,000
176.00 - - - 3,896 22,000
48.00 - - - 6,223 20,000
48.00 - - - 6,223 20,000
48.00 - - - 8,890 25,000
48.00 - - - 10,265 25,000
240.00 - - - 2,640 20,000
32.00 - - - 6,670 25,000
32.00 - - - 8,003 25,000
32.00 - - - 6,670 25,000
32.00 - - - 8,170 25,000
64.00 - - - 7,552 30,000
192.00 150 4,500 - - 7,637 25,000
336.00 150 4,500 - - 7,716 18,000
208.00 150 4,500 - - 7,588 18,000
176.00 150 4,500 - - 8,706 22,000
176.00 150 4,500 - - 8,706 22,000
48.00 150 4,500 - - 10,241 20,000
48.00 150 4,500 - - 10,241 20,000
48.00 150 4,500 - - 14,241 25,000
48.00 150 4,500 - - 15,616 25,000
- 150 4,500 - - 11,269 25,000
- 150 4,500 1 1,000 - 12,269 25,000
- 150 4,500 - 2 2,500 13,769 30,000
- 150 4,500 - - 13,935 25,000
- 150 4,500 1 1,000 - 14,935 25,000
- 150 4,500 - 2 2,500 16,435 30,000
- 150 4,500 - - 11,269 25,000
- 150 4,500 1 1,000 - 12,269 25,000
- 150 4,500 - 2 2,500 13,769 30,000
- 150 4,500 - - 13,519 25,000
- 150 4,500 1 1,000 - 14,519 25,000
- 150 4,500 - 2 2,500 16,019 30,000
64.00 150 4,500 - - 12,052 30,000
 47200

% %
PROFIT
PROFIT BAHAN

22,247 89% 11%

12,152 81% 19%
17,104 86% 14%
14,864 83% 17%
14,864 83% 17%
18,219 83% 17%
18,104 82% 18%
13,777 69% 31%
13,777 69% 31%
16,110 64% 36%
14,735 59% 41%
17,360 87% 13%
18,330 73% 27%
16,997 68% 32%
18,330 73% 27%
16,830 67% 33%
22,449 75% 25%
17,363 69% 31%
10,284 57% 43%
10,412 58% 42%
13,294 60% 40%
13,294 60% 40%
9,760 49% 51%
9,760 49% 51%
10,760 43% 57%
9,385 38% 62%
13,731 55% 45%
12,731 51% 49%
16,231 54% 46%
11,065 44% 56%
10,065 40% 60%
13,565 45% 55%
13,731 55% 45%
12,731 51% 49%
16,231 54% 46%
11,481 46% 54%
10,481 42% 58%
13,981 47% 53%
17,949 60% 40%