MASTER PRICE

ITEM NAME
COFFEE BEANS TOTAL ITEM / PACK PRICE / PACK PRICE / UNIT
CHOGNUT 1000 GR IDR 110,000 IDR 110
COMMUNITY 1000 GR IDR 216,000 IDR 216
PRIVATE 1000 GR IDR 278,000 IDR 278

POWDER DRINK TOTAL ITEM / PACK PRICE / PACK PRICE / UNIT

CHOCOLATE POWDER 1000 GR IDR 135,000 IDR 135
MATCHA POWDER 1000 GR IDR 165,000 IDR 165

FRESH MILK TOTAL ITEM / PACK PRICE / PACK

GREENFIELDS 1000 ML IDR 18,000 IDR 18

SUGAR TOTAL ITEM / PACK PRICE / PACK PRICE / UNIT

GULAKU 1000 GR IDR 16,500 IDR 17
GULA AREN ORGANIK 1000 GR IDR 65,000 IDR 65
GULAKU LIQUID 1500 GR IDR 17,000 IDR 11
GULA AREN LIQUID 1500 GR IDR 69,000 IDR 46

FLAVOURED SYRUP TOTAL ITEM / PACK PRICE / PACK PRICE / UNIT

ALMOND 750 ML IDR 134,200 IDR 179
HAZELNUT 750 ML IDR 134,200 IDR 179
MUR / RUM 750 ML IDR 134,200 IDR 179
IRISH CREAM 750 ML IDR 134,200 IDR 179
ITALIAN DOLCE 750 ML IDR 134,200 IDR 179
OTHERS (DAVINCI) 750 ML IDR 134,200 IDR 179

FRUITMIX PUREE TOTAL ITEM / PACK PRICE / PACK PRICE / UNIT

BANANA 1000 ML IDR 210,000 IDR 210
RASPBERRY 1000 ML IDR 210,000 IDR 210
PEAR 1000 ML IDR 210,000 IDR 210
OTHERS (DAVINCI) 1000 ML IDR 210,000 IDR 210

OTHERS TOTAL ITEM / PACK PRICE / PACK PRICE / UNIT

ICE CUBE 10000 GR IDR 18,000 IDR 2
WATER 19000 ML IDR 19,000 IDR 1
BUTTERFLY PEA EXTRACT 500 ML IDR 1,500 IDR 3
TEA EXTRACT 500 ML IDR 1,750 IDR 4
LEMON SLICE 12 SLC IDR 7,500 IDR 625
DAUN MINT 30 PCS IDR 14,000 IDR 467
ROSEMARY 20 GR IDR 14,500 IDR 725
LIME 1000 GR IDR 30,000 IDR 30
LIME SLICE 8 PCS IDR 2,000 IDR 250
LIME JUICE 30 ML IDR 2,000 IDR 67
STRAWBERRY 30 PCS IDR 20,000 IDR 667
DAUN JERUK 50 PCS IDR 3,000 IDR 60
SODA WATER 250 ML IDR 4,500 IDR 18
 MASTER PRICE
NO ITEM NAME TOTAL ITEM / PACK PRICE / PACK PRICE / UNIT
 FOOD COST
MENU NAME : SINGLE ESPRESSO
SERVING PORTION : 30 ML
TYPE OF GLASS : DEMITASSE / ESPRESSO CUP

NO. ITEM NAME QTY UNIT COST PER ML/GR/UNIT

1 COFFEE BEANS 10 GR IDR 278
2 WATER 50 ML IDR 1
PRODUCT COST
MISC. COST 5%
TOTAL FOOD COST
ESTIMATION PRICE (30%
FOOD COST)
SELLING PRICE
AFTER TAX PB1(10%)

MENU NAME : DOUBLE ESPRESSO

SERVING PORTION : 60 ML
TYPE OF GLASS : DEMITASSE / ESPRESSO CUP

NO. ITEM NAME QTY UNIT COST PER ML/GR/UNIT

1 COFFEE BEANS 20 GR IDR 330
2 WATER 100 ML IDR 1
PRODUCT COST
MISC. COST 5%
TOTAL FOOD COST
ESTIMATION PRICE (30%
FOOD COST)
SELLING PRICE
AFTER TAX PB1(10%)

MENU NAME : CAPPUCCINO

SERVING PORTION : 210 ML
TYPE OF GLASS : TULIP CUP

NO. ITEM NAME QTY UNIT COST PER ML/GR/UNIT

1 COFFEE BEANS 10 GR IDR 278
2 WATER 50 ML IDR 1
 3 FRESH MILK (GREENFIELDS) 170 ML IDR 18
PRODUCT COST
MISC. COST 5%
TOTAL FOOD COST
ESTIMATION PRICE (30%
FOOD COST)
SELLING PRICE
AFTER TAX PB1(10%)

MENU NAME : MOCHA

SERVING PORTION : 210 ML
TYPE OF GLASS : EGG CUP

NO. ITEM NAME QTY UNIT COST PER ML/GR/UNIT

1 COFFEE BEANS 10 GR IDR 278
2 WATER 50 ML IDR 1
3 FRESH MILK (GREENFIELDS) 170 ML IDR 18
4 CHOCOLATE POWDER 10 GR IDR 135
PRODUCT COST
MISC. COST 5%
TOTAL FOOD COST
ESTIMATION PRICE (30%
FOOD COST)
SELLING PRICE
AFTER TAX PB1(10%)

MENU NAME : ICED CHOCOLATE

SERVING PORTION : 360 ML
TYPE OF GLASS : THUMBLER

NO. ITEM NAME QTY UNIT COST PER ML/GR/UNIT

1 CHOCOLATE POWDER 30 GR IDR 135
2 SUGAR 10 ML IDR 17
3 WATER 10 GR IDR 1
4 FRESH MILK (GREENFIELDS) 180 ML IDR 18
5 ICE CUBE 120 GR IDR 2
PRODUCT COST
MISC. COST 5%
TOTAL FOOD COST
ESTIMATION PRICE (30%
FOOD COST)
SELLING PRICE
 AFTER TAX PB1(10%)

MENU NAME : HAZELNUT ICED LATTE

SERVING PORTION : 360 ML
TYPE OF GLASS : THUMBLER

NO. ITEM NAME QTY UNIT COST PER ML/GR/UNIT

1 COFFEE BEANS 20 GR IDR 278
2 WATER 100 ML IDR 1
3 ICE CUBE 120 GR IDR 2
4 FRESH MILK (GREENFIELDS) 180 ML IDR 18
5 HAZELNUT SYRUP 10 ML IDR 172
PRODUCT COST
MISC. COST 5%
TOTAL FOOD COST
ESTIMATION PRICE (30%
FOOD COST)
SELLING PRICE
AFTER TAX PB1(10%)
 COST PER SERVING
IDR 2,780
IDR 50
IDR 2,830
IDR 142
IDR 2,972

IDR 9,905
IDR 15,000
IDR 16,500

COST PER SERVING

IDR 6,600
IDR 100
IDR 6,700
IDR 335
IDR 7,035

IDR 23,450
IDR 20,000
IDR 22,000

COST PER SERVING

IDR 2,780
IDR 50
IDR 3,060
IDR 5,890
IDR 295
IDR 6,185

IDR 20,615
IDR 25,000
IDR 27,500

COST PER SERVING

IDR 2,780
IDR 50
IDR 3,060
IDR 1,350
IDR 7,240
IDR 362
IDR 7,602

IDR 25,340
IDR 27,000
IDR 29,700

COST PER SERVING

IDR 4,050
IDR 170
IDR 10
IDR 3,240
IDR 240
IDR 7,710
IDR 386
IDR 8,096

IDR 26,985
IDR 35,000
IDR 38,500

COST PER SERVING

IDR 5,560
IDR 100
IDR 240
IDR 3,240
IDR 1,720
IDR 10,860
IDR 543
IDR 11,403

IDR 38,010
IDR 38,000
IDR 41,800
 FOOD COST
MENU NAME :
SERVING PORTION :
TYPE OF GLASS :

COST PER
NO. ITEM NAME QTY UNIT ML/GR/UNIT COST PER SERVING PRODUCT COST MISC. COST 5% TOTAL FOOD COST

1
2
3
4
5
6
7
8
9
10
11
12
ESTIMATION PRICE (30% FOOD COST)
SELLING PRICE
AFTER TAX PB1(10%)
RINCIAN BIAYA
FIX COST / BIAYA TETAP
Biaya - Biaya tetap yang harus dikeluarkkan ada atau tidaknya penjualan, Seperti :
- Upah Pegawai
- Biaya Sewa - Meyewa
- Maintenance / Perawatan Gedung

VARIABLE COST / BIAYA TIDAK TETAP

Biaya - biaya yang sifatnya tidak tetap / berubah - ubah sesuai dengan angka penjualan :
- Food Cost / Biaya Bahan Baku
- Biaya Pemakaian Listrik
- Biaya Pemakaian Gas
- Biaya Pemakaian Air

MISCELLANEOUS
Biaya lain - lain yang biasanya ditambahkan 3 - 5 % dari biaya bahan baku yang ada untuk antisipasi adanya kenaikan
antisipasi adanya kenaikan