GREEN TEA LATTE

TOTAL COST GRAM SERVING GRAM

1 SUSU SKM 180 GRAM 3 60
2 FN 240 GRAM 6 40
3 BUBUK TEH 350 GRAM 58 6
4 AIR 7000 GRAM 70 100
5 SEDOTAN 500 PCS 500 1
6 ES BATU 2KG 15 133
7 LABOUR COST
8 MARGIN 30%
LISTRIK MESIN 150000 240 24

HAZELNUT LATTE (HOT)

No. MATERIAL TOTAL COST GRAM SERVING GRAM
1 ESPRESSO 1Kg 15gr
2 FRESH MILK 946ml
3 HAZELNUT SYRUP 1L
4 AIR 14L
5 LISTRIK 150,000
6 LABOR COST 1,000
7 SEWA TEMPAT

LATTE (HOT)
No. MATERIAL TOTAL COST GRAM SERVING GRAM
1 ESPRESSO
2 FRESH MILK
3 SYMPLE SYRUP
4 AIR
5 LISTRIK
6 LABOR COST
7 SEWA TEMPAT

CARAMEL LATTE (HOT)

NO MATERIAL TOTAL COST GRAM SERRVING GRAM
1 ESPRESSO
2 FRESH MILK
3 HAZELNUT SYRUP
4 AIR
5 LISTRIK
6 LABOR COST
7 SEWA TEMPAT

VANILLA LATTE (HOT)

NO. MATERIAL TOTAL COST GRAM SERVING GRAM
1 ESPRESSO
2 FRESH MILIK
3 VANILLA SYRUP
4 AIR
 5 LISTRIK
6 LABOR COST
7 SEWA TEMPAT

MOCHA LATTE (HOT)

NO. MATERIAL TOTAL COST GRAM SERVING GRAM
1 ESPRESSO
2 FRESH MILK
3 COKLAT POWDER
4 SYMPLE SYRUP
5 AIR
6 LISTRIK
7 LABOR COST
8 SEWA TEMPAT

CAPPUCINO (HOT)
NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 ESPRESSO
2 FRESH MILK
3 SYMPLE SYRUP
4 AIR
5 LISTRIK
6 LABOR COST
7 SEWA TEMPAT

PICOLLO
NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 ESPRESSO
2 FRESH MILK
3 AIR
4 LISTRIK
5 LABOR COST
6 SEWA TEMPAT

AMERICANO (HOT)
NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 ESPRESSO
2 AIR
3 SYMPLE SYRUP
4 LISTRIK
5 LABOR COST
6 SEWA TEMPAT

ESPRESSO
NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND
2 AIR
3 LISTRIK
 4 LABOR COST
5 SEWA TEMPAT

VIETNAM DRIP (HOT) - HOUSE BLEND

NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND
2 SKM
3 AIR
4 LISTRIK
5 LABOR COST
6 SEWA TEMPAT

VIETNAM DRIP (HOT) - ORIGIN

NO. MATERIAL TOTAL COST GRAM SERVING GRAM
1 BEANS
2 SKM
3 AIR
4 LISTRIK
5 LABOR COST
6 SEWA TEMPAT

V.60 - SINGLE ORIGIN

NO. MATERIAL TOTAL COST GRAM SERVING GRAM
1 BEANS
2 PAPER FILTER
3 AIR
4 LISTRIK
5 LABOR COST
6 SEWA TEMPAT

TUBRUK (BLEND)
NO MATERIAL TOATAL COST GRAM SERVING GRAM
1 BLEND
2 AIR
3 LISTRIK
4 LABOUR COST
5 SEWA TEMPAT

LATTE (ICED)
NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND 1Kg 66CUP 15gr
2 FRESH MILK 946ml 9CUP 100gr
3 SYMPLE SYRUP 1L 100CUP 20gr
4 AIR 14L 466CUP 30ml
5 ES BATU 2Kg 15CUP 113gr
6 SEDOTAN 500pcs 500CUP -
7 LISTRIK 150,000
 8 LABOUR COST 2,000
9 SEWA TEMPAT 1,000

VANILLA LATTE (ICED)

NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND 1Kg 66CUP 15gr
2 FRESH MILK 946ml 9CUP 100gr
3 VANILLA SYRUP 460ml 46CUP 10gr
4 AIR 14L 466CUP 30ml
5 ES BATU 2Kg 15CUP 113gr
6 SEDOTAN 500pcs 500CUP -
7 LISTRIK 150,000
8 LABOUR COST 2,000
9 SEWA TEMPAT 1,000

HAZELNUT LATTE (ICED)

NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND 1Kg 66CUP 15gr
2 FRESH MILK 946ml 9CUP 100gr
3 HAZELNUT SYRUP 1L 100CUP 10gr
4 AIR 14L 466CUP 30ml
5 ES BATU 2Kg 15CUP 113gr
6 SEDOTAN 500pcs 500CUP -
7 LISTRIK 150,000
8 LABOUR COST 2,000
9 SEWA TEMPAT 1,000

CARAMEL LATTE (ICED)

NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND 1Kg 66CUP 15gr
2 FRESH MILK 946ml 9CUP 100gr
3 CARAMEL SYRUP 1L 100CUP 10gr
4 AIR 14L 466CUP 30ml
5 ES BATU 2Kg 15CUP 113gr
6 SEDOTAN 500pcs 500CUP -
7 LISTRIK 150,000
8 LABOUR COST 2,000
9 SEWA TEMPAT 1,000

MOCHA LATTE (ICED)

NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND 1Kg 66CUP 15gr
2 FRESH MILK 946ml 9CUP 100gr
3 COKLAT POWDER 1Kg 333CUP 3gr
4 SYMPLE SYRUP 1L 50CUP 20gr
4 AIR 14L 466CUP 30ml
5 ES BATU 2Kg 15CUP 113gr
6 SEDOTAN 500pcs 500CUP -
 7 LISTRIK 150,000
8 LABOUR COST 2,000
9 SEWA TEMPAT 1,000

CAPPUCINO (ICED)
NO MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND 1Kg 66CUP 15gr
2 FRESH MILK 946ml 11CUP 80gr
3 SYMPLE SYRUP 1L 50CUP 20gr
4 AIR 14L 466CUP 30ml
5 ES BATU 2Kg 15CUP 113gr
6 SEDOTAN 500pcs 500CUP -
7 LISTRIK 150,000
8 LABOUR COST 2,000
9 SEWA TEMPAT 1,000

MACCHIATO (ICED)
NO. MATERIAL TOTAL COST GRAM SERVING GRAM
1 BLEND 1Kg 66CUP 15gr
2 FRESH MILK 946ml 9CUP 100gr
3 CARAMEL SYRUP 1L 100CUP 10gr
4 VANILLA SYRUP 460ml 92CUP 5gr
5 AIR 14L 466CUP 30ml
6 ES BATU 2Kg 15CUP 113gr
7 SEDOTAN 500pcs 500CUP -
8 LISTRIK 150,000
9 LABOUR COST 2,000
10 SEWA TEMPAT 1,000
COST COST BY GRAM
9000 3000
14000 2333
55000 948
14000 200
22000 44
500 33
2000
3030

COST COST BY GRAM

3,500

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

COST COST BY GRAM

165,000 3,500
10,500 1,200
12,000 240
14,000 30
- 33
22,000 44
1000
 2,000
1,000 TOTAL COST= RP.9.047

COST COST BY GRAM

165,000 3,500
10,500 1,200
18,000 400
14,000 30
- 33
22,000 44
1,000
2,000
1,000 TOTAL COST = RP.9.207

COST COST BY GRAM

165,000 3,500
10,500 1,200
100,000 1,000
14,000 30
- 33
22,000 44
1,000
2,000
1,000 TOTAL COST = RP.9.807

COST COST BY GRAM

165,000 3,500
10,500 1,200
100,000 1,000
14,000 30
- 33
22,000 44
1,000
2,000
1,000 TOTAL COST = RP.9.807

COST COST BY GRAM

165,000 3,500
10,500 1,200
140,000 421
12,000 240
14,000 30
- 33
22,000 44
 1,000
2,000
1,000 TOTAL COST = RP.9.468

COST COST BY GRAM

165,000 3,500
10,500 954
12,000 240
14,000 30
- 33
22,000 44
1,000
2,000
1,000 TOTAL COST = RP.8.801

COST COST BY GRAM

165,000 3,500
10,500 1,200
100,000 1,000
18,000 200
14,000 30
- 33
22,000 44
1,000
2,000
1,000