MIX TEA

KODE BAHAN QTY UNIT PRICE / UNIT BRAND

1 PEACH CAN 825 GRAM Rp 40,500 WILMOND
2 LYCHEE CAN 567 GRAM Rp 45,000 MILI
3 BLACK TEA 100 PCS Rp 29,000 SARIWANGI
4 OREO SCRAM 1000 GRAM Rp 60,000 TOBAKU
5 PEARL BOBA 1000 GRAM Rp 27,500 TOBAKU
6 NUTRIJEL PLAN 10 GRAM Rp 5,000 NUTRIJEL
7 EARL GREY TEA 100 GRAM Rp 27,000 RUMAH SEDUH
8 JASMINE TEA 100 GRAM Rp 50,000 RUMAH SEDUH
9 SKM 495 ML Rp 20,000 CARNATION
10 EVAPORASI 495 ML Rp 19,000 F&N
11 NATA DECOCO 1000 GRAM Rp 13,000 KARA
12 FULL CREAM 1000 ML Rp 22,000 DIAMOND
13 GULAM AREN 1000 ML Rp 60,000 66
14 YOGURT 1000 ML Rp 68,000 BIOKUL
15 COCONUT WATER 1000 ML Rp 15,000
16 STRAWBERRY FRESH 1000 GRAM Rp 35,000
17 BANANA FRESH 1000 GRAM Rp 45,000
18 KIWI 1000 GRAM Rp 74,900
19 WATER MELON 1000 GRAM Rp 9,000
20 LEMON 1000 GRAM Rp 40,000
21 ORANGE JUICE 1000 ML Rp 35,000 JUNGLE
22 ICE CREAM VANILLA 8000 ML Rp 210,000 DIAMOND
23 PASSION SYRUP 760 ML Rp 111,000 DRIPP
24 LYCHEE SYRUP 760 ML Rp 111,000 DRIPP
25 STRAWBERRY SYRUP 760 ML Rp 111,000 DRIPP
26 MINT SYRUP 760 ML Rp 111,000 DRIPP
27 ROSE SYRUP 760 ML Rp 111,000 DRIPP
28 GULA PASIR 1000 GRAM Rp 15,000 GULAKU
29 COCOA POWDER 1000 GRAM Rp 163,000 BENDROP
30 SUNKIST 1000 GRAM Rp 40,000
31 STAR ANISE 1000 GRAM Rp 120,000
32 CARDAMON 1000 GRAM Rp 120,000
33 CINNAMON 1000 GRAM Rp 140,000
34 BLACK PAPER 1000 GRAM Rp 84,500
35 CLOVE 1000 GRAM Rp 300,000
36 AIR MINERAL 19000 ML Rp 5,000
37 CITRIC ACID 1000 GRAM Rp 100,000
38 ESSENCE ROSE 20 ML Rp 18,500 SWEET ROSE
39 SODA CHARGE 10 PCS Rp 80,000 ISI
40 THAI TEA 1000 GRAM Rp 60,000
41 ICE CUBE 5000 GRAM Rp 5,000
42 PEACH SYRUP 760 ML Rp 111,000 DRIPP
43 COCONUT MEAT 1000 GRAM Rp 40,000
44 CREAMER 370 GRAM Rp 9,000

PREPARATION
A SIMPLE SYRUP. WIP 1000 ML Rp 15,263
B BLACK TEA BASE. WIP 8000 ML Rp 25,305
C BASE JASMINE. WIP 8000 ML Rp 42,105
D BASE EARL GREY. WIP 8000 ML Rp 23,705
E SODA WATER. WIP 700 ML Rp 8,184
 SIMPLE SYRUP. WIP
KODE BAHAN UNIT VLM / QTY USED PRICE / UNIT USED COST
28 GULA PASIR 1000 GRAM 1000 Rp 15,000 Rp 15,000
36 AIR MINERAL 19000 ML 1000 Rp 5,000 Rp 263
Total Cost / 1 L Rp 15,263

BLACK TEA BASE. WIP

KODE BAHAN UNIT VLM / QTY USED PRICE / UNIT USED COST
3 BLACK TEA 100 PCS 80 Rp 29,000 Rp 23,200
36 AIR MINERAL 19000 ML 8000 Rp 5,000 Rp 2,105
Total Cost / 8 L Rp 25,305

BASE JASMINE. WIP

KODE BAHAN UNIT VLM / QTY USED PRICE / UNIT USED COST
8 JASMINE TEA 100 GRAM 80 Rp 50,000 Rp 40,000
36 AIR MINERAL 19000 ML 8000 Rp 5,000 Rp 2,105
Total Cost / 8 L Rp 42,105

BASE EARL GREY. WIP

KODE BAHAN UNIT VLM / QTY USED PRICE / UNIT USED COST
7 EARL GREY TEA 100 GRAM 80 Rp 27,000 Rp 21,600
36 AIR MINERAL 19000 ML 8000 Rp 5,000 Rp 2,105

Total Cost / 8 L Rp 23,705

SODA WATER. WIP

KODE BAHAN UNIT VLM / QTY USED PRICE / UNIT USED COST
39 SODA CHARGE 10 PCS 1 Rp 80,000 Rp 8,000
36 AIR MINERAL 19000 ML 700 Rp 5,000 Rp 184
Total Cost / 700 ML Rp 8,184
 RAINBOW LATTE
KODE BAHAN QTY UNIT USED PRICE / UNIT USED COST
23 PASSION SYRUP 760 ML 20 Rp 111,000 Rp 2,921
45 #N/A #N/A #N/A 100 #N/A #N/A

10 EVAPORASI 495 ML 150 Rp 19,000 Rp 5,758

4 OREO SCRAM 1000 GRAM 135 Rp 60,000 Rp 8,100
39 SODA CHARGE 10 PCS 15 Rp 80,000 Rp 120,000
Total Cost #N/A
Selling Price Rp 36,000
Cost ( % ) #N/A
Price Nett Rp 41,400
 RECIPE MIX TEA

FRUIT TEA

EARL GREY TEA

NO BAHAN QTY METODE
1 BASE EARL GREY TEA 200 ML
2 LYCHEE SYRUP 30 ML
DIRECT
3 LYCHEE FRUIT 10 GR
4 ICE CUBE 150 GR

LEMON JASMINE TEA

NO BAHAN QTY METODE
1 BASE JASMINE TEA 200 ML
2 LEMON CORDIAL 30 ML
DIRECT
3 LEMON SLICE 5 GR
4 ICE CUBE 150 GR

PEACH JASMINE TEA

NO BAHAN QTY METODE
1 BASE JASMINE TEA 200 ML
2 PEACH SYRUP DRIPP 30 ML
DIRECT
3 PEACH FRUIT 5 GR
4 ICE CUBE 150 GR

PASSION FRUIT TEA

NO BAHAN QTY METODE
1 BASE BLACK TEA 200 ML
2 PASSION SYRUP DRIPP 30 ML
DIRECT
3 ORANGE SUNKIST SLICE 5 GR
4 ICE CUBE 150 GR

ORANGE PASSION EARL GREY TEA

NO BAHAN QTY METODE
1 BASE EARL GREY TEA 200 ML
2 PASSION SYRUP DRIPP 15 ML
DIRECT
3 ORANGE CORDIAL 15 ML
4 ICE CUBE 150 GR

MILK TEA
 BROWN SUGAR MILK TEA
NO BAHAN QTY METODE
1 BASE BLACK TEA 150 ML
2 EVAPORASI 30 ML
3 SKM 20 ML DIRECT
4 BROWN SUGAR 20 ML
5 ICE CUBE 150 GR

PEARL MILK TEA

NO BAHAN QTY METODE
1 BASE BLACK TEA 150 ML
2 EVAPORASI 30 ML
3 SKM 20 ML DIRECT
4 PEARL BOBA 50 GR
5 ICE CUBE 150 GR

CHAI TEA LATTE

NO BAHAN QTY METODE
1 BASE BLACK TEA 150 ML
2 EVAPORASI 30 ML
3 SKM 20 ML DIRECT
4 HOMAMADE SPICE SYRUP 20 ML
5 ICE CUBE 150 GR

THAI TEA LATTE

NO BAHAN QTY METODE
1 BASE THAI TEA 150 ML
2 EVAPORASI 30 ML
3 SKM 20 ML DIRECT
4 CREMER 30 ML
5 ICE CUBE 150 GR

MILK SHAKE

CHOCO ORANGE MILKSHAKE

NO BAHAN QTY METODE
1 HOMAMADE CHOCO ORANGE 40 ML
2 FULL CREAM 150 ML
3 SIMPLE SYRUP 20 ML BLEND
4 ICE CREAM VANILLA 60 ML
5 ICE CUBE 150 GR
 STRAWBERRY MILKSHAKE
NO BAHAN QTY METODE
1 STRAWBERRY FRESH 50 GR
2 STRAWBERRY SYRUP DRIPP 20 ML
3 FULL CREAM 150 ML BLEND
4 ICE CREAM VANILLA 60 ML
5 ICE CUBE 150 GR

OREO MILKSHAKE
NO BAHAN QTY METODE
1 OREO SCRAM 20 GR
2 SIMPLE SYRUP 20 ML
3 FULL CREAM 150 ML BLEND
4 ICE CREAM VANILLA 60 ML
5 ICE CUBE 150 GR
PE MIX TEA

COCO SERIES

COCONUT ORIGINAL
NO BAHAN QTY METODE
1 COCONUT WATER 150 ML
2 COCONUT MEAT 100 GR
3 EVAPORASI 30 ML BLEND
4 SKM 15 ML
5 ICE CUBE 150 ML

COCO STRAWBERRY
NO BAHAN QTY METODE
1 COCONUT WATER 150 ML
2 COCONUT MEAT 100 GR
3 EVAPORASI 30 ML
4 SKM 15 ML BLEND
5 STRAWBERRY SYRUP DRIPP 10 ML
6 HOMEMADE STRAWBERRY JAM 15 ML
7 ICE CUBE 150 GR

COCO MELON
NO BAHAN QTY METODE
1 COCONUT WATER 150 ML
2 COCONUT MEAT 100 GR
3 EVAPORASI 30 ML
BLEND
4 SKM 15 ML
5 WATERMELON 100 GR
6 ICE CUBE 150 GR

COCO ROSE
NO BAHAN QTY METODE
1 COCONUT WATER 150 ML
2 COCONUT MEAT 100 GR
3 EVAPORASI 30 ML
BLEND
4 SKM 15 ML
5 ROSE SYRUP DRIPP 20 ML
6 ICE CUBE 150 GR
 SMOOTHIES

KIWI MINT SMOOTHIES

NO BAHAN QTY METODE
1 KIWI FRUIT 50 GR
2 MINT SYRUP DRIPP 20 ML
3 YOGURT 40 GR BLEND
4 FULL CREAM 150 ML
5 ICE CUBE 150 GR

STRAWBERRY BANANA SMOOTHIES

NO BAHAN QTY METODE
1 STRAWBERRY FRESH 25 GR
2 BANANA FRUIT 75 GR
3 YOGURT 40 GR
BLEND
4 FULL CREAM 150 ML
5 STRAWBERRY SYRUP DRIPP 20 ML
6 ICE CUBE 150 GR

ORANGE PEACH SMOOTHIES

NO BAHAN QTY METODE
1 ORANGE JUICE JUNGLE 60 ML
2 PEACH FRUIT 50 GR
3 YOGURT 40 GR
BLEND
4 FULL CREAM 150 ML
5 SIMPLE SYRUP 20 ML
6 ICE CUBE 150 GR

OTHERS

FRESH SQUEEZED LEMONADE

NO BAHAN QTY METODE
1 SODA WATER 250 ML
2 LEMON CORDIAL 30 ML
3 LEMON SLICE 10 GR
DIRECT
4 ICE CUBE 150 ML