Professional Documents
Culture Documents
Coffee 100 gr
Sugar 4 sct
Pouring Coffee pot
Coffee Letek
TOTAL COST
Cappucino 50 gr
Sugar sct Pouring
Coffee Cup
Cappucino Maker
TOTAL COST
Coffe latte 50 gr
Sugar 2 sct Pouring
Coffee Cup
Coffee latte Maker
TOTAL COST
Milo Powder 50 gr
Sugar 2 sct
Pouring Coffee cup
Milo
TOTAL COST
TOTAL COST
NAME INGREDIENT QTY METHOD GLASS
Chocolate 10 gr
Sugar 2 sct
Pouring Irish Coffe
Chocolate
TOTAL COST
TOTAL COST
Hot
1,450
2,350
2,350
4,505
585
OVER HEAD TOTAL Budget selling price
GARNISH COST
5% COST 18 %
2,223 121 2,544 14,134.17
200
Cookies
2,423
2,200
Actual selling Cost % Actual
PRICE of selling price
20,000 8
25,000 10
25,000 10
Watermelon 300 gr
simple syrup 60 ml Watermelon
Blander Pilsener
Watermelon ice cube 80 ml Peel
TOTAL COST
TOTAL COST
Pinneple 300 gr
simple syrup 60 ml
Blander Pilsener Pinneple
Pinneple ice cube 80 ml
TOTAL COST
Aple 250 gr
simple syrup 60 ml
Blander Pilsener Aple peel
Aple ice cube 80 ml
TOTAL COST
INGREDIENT QTY
NAME METHOD GLASS GARNISH
Avocado 250 gr
simple syrup 60 ml Toping
Blander Pilsener
Avocado ice cube 80 ml Chocolate
TOTAL COST
NAME INGREDIENT QTY METHOD GLASS GARNISH
Guava 300 gr
simple syrup 60 ml Chocolate
Blander Pilsener
Guava ice cube 80 ml milk
TOTAL COST
Strawberry 300 gr
simple syrup 60 ml
Blander Pilsener -
Strawberry ice cube 80 ml
TOTAL COST
Fresh Juice
3,500
3,300
3,000
8,750
5,500
COST OVER HEAD TOTAL Budget selling price Actual selling
4,500
4,500
Cost % Actual
of selling price
12
Cost % Actual of
selling price
12
Cost % Actual of
selling price
11
Cost % Actual of
selling price
31
Cost % Actual of
selling price
of selling price
19
Cost % Actual of
selling price
16
Cost % Actual of
selling price
16
Milksha
Strawberry IC 150 gr
Simple syrup 60 ml
Blander Pilsener Wafer
Strawberry ice cube 80 ml
Creamer 20 ml
TOTAL COST
Vanilla IC 150 gr
Simple syrup 60 ml
Blander Pilsener Wafer
Vanilla ice cube 80 ml
Creamer 20 ml
TOTAL COST
Chocolate 150 gr
Simple syrup 60 ml
Blander Pilsener Wafer
Chocolate ice cube 80 ml
Creamer 20 ml
TOTAL COST
Milkshake
Cost % Actual
of selling price
12
Cost % Actual
of selling price
12
Float
Strawberry IC 150 gr
Simple syrup 60 ml
Blander Pilsener Wafer
Strawberry ice cube 80 ml
Fanta 150 ml
TOTAL COST
Vanilla IC 150 gr
Simple syrup 60 ml
Blander Pilsener Wafer
Vanilla ice cube 80 ml
Sprite 150 ml
TOTAL COST
Chocolate 150 gr
Simple syrup 60 ml
Blander Pilsener Wafer
Chocolate ice cube 80 ml
Coca -Cola 150 ml
TOTAL COST
Float
Cost % Actual
of selling price
15
Cost % Actual
of selling price
16
Squa
Orange 250 gr
Simple syrup 60 ml Blander &
Pilsener Wafer
Orange ice cube 80 ml pouring
Soda water 150 ml
TOTAL COST
Lime 100 gr
Simple syrup 60 ml Blander &
Pilsener Wafer
Lime ice cube 80 ml pouring
Soda water 150 ml
TOTAL COST
Squash
Cost % Actual
of selling price
9
0f Bo
Sprite 290 ml
Pilsener
Sprite
TOTAL COST
Fanta 290 ml
Pilsener
Fanta
TOTAL COST
Coca-cola 290 ml
Pilsener
Coca-Cola
TOTAL COST
TOTAL COST
TOTAL COST
NAME INGREDIENT QTY METHOD GLASS GARNISH
Small Bintang 1 btl
Bottle
Small Bintang
TOTAL COST
TOTAL COST
0f Bottle
3,491
24,000
OVER HEAD TOTAL Budget selling price Actual selling
COST
5% COST 24 % PRICE
14,500 725 15,225 63,437.50 42,000
14,500
14,500
Cost % Actual
of selling price
28
Cost % Actual
of selling price
18
Cost % Actual
of selling price
29
Cost % Actual
of selling price
28
Cost % Actual
of selling price
34
Cost % Actual
of selling price
36
Cost % Actual
of selling price
76
NAME INGREDIENT QTY METHOD GLASS GARNISH
Grenadine Syrup 15 ml
Selasih,
Pinneple Juice 30 gr Blander &
Pan Of Pilsener Lemon
ice cube 80 ml pouring
Derman Slice
Sprite 150 ml
TOTAL COST
Budget
OVER HEAD TOTAL selling Actual selling
COST
5% COST price
18 % PRICE
750 135 2,835 15,750.00 30,000
200
200
1,550
2,700
Cost % Actual
of selling price
9