Scribd Logo
Upload

Welcome to Scribd!

  • Book 4

    Uploaded by

    MR . X
    8 views9 pages
    This document contains recipes and cost calculations for various coffee and tea drinks. It lists the ingredients, unit price and quantities to make each drink. It then calculates the total cost per drink and recommended selling price by adding a 30% margin to the total cost. Drinks included are latte, cappuccino, hazelnut latte, vanilla latte, caramel latte, iced gula aren, americano, long black, iced and hot chocolate and green tea.

    Original Description:

    Original Title

    Book4

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains recipes and cost calculations for various coffee and tea drinks. It lists the ingredients, unit price and quantities to make each drink. It then calculates the total cost per drink and recommended selling price by adding a 30% margin to the total cost. Drinks included are latte, cappuccino, hazelnut latte, vanilla latte, caramel latte, iced gula aren, americano, long black, iced and hot chocolate and green tea.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views9 pages

    Book 4

    Uploaded by

    MR . X
    This document contains recipes and cost calculations for various coffee and tea drinks. It lists the ingredients, unit price and quantities to make each drink. It then calculates the total cost per drink and recommended selling price by adding a 30% margin to the total cost. Drinks included are latte, cappuccino, hazelnut latte, vanilla latte, caramel latte, iced gula aren, americano, long black, iced and hot chocolate and green tea.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 9

    COFFE LATTE HOT/ICE

    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    kopi KG 135,000 1000 GRM 135 9 1215
    SUSU LITER 20,000 1000 ML 20 150 3,000
    AIR LITER 8,000 1000 ML 8 100 800

    Total cost 5015


    Cost % 30%
    Selling Price Rp 16,717

    CAPPUCINO HOT/ICE
    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    kopi KG 135,000 1000 GRM 135 9 1215
    SUSU LITER 20,000 1000 ML 20 150 3,000
    AIR LITER 8,000 1000 ML 8 100 800

    Total cost 5015


    Cost % 30%
    Selling Price Rp 16,717

    HAZELNUT LATTE HOT/ICE


    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    kopi KG 135,000 1000 GRM 135 9 1215
    SUSU LITER 20,000 1000 ML 20 150 3,000
    AIR LITER 8,000 1000 ML 8 100 800
    VLAFOUR ML 70,000 650 ML 107.6923 20 2153.84615

    Total cost 7169


    Cost % 30%
    Selling Price Rp 23,896

    VANILLA HOT/ICE
    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    kopi KG 135,000 1000 GRM 135 9 1215
    SUSU LITER 20,000 1000 ML 20 150 3,000
    AIR LITER 8,000 1000 ML 8 100 800
    VLAFOUR ML 70,000 650 ML 107.6923 20 2153.84615

    Total cost 7169


    Cost % 30%
    Selling Price Rp 23,896

    CARAMEL HOT/ICE
    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    kopi KG 135,000 1000 GRM 135 9 1215
    SUSU LITER 20,000 1000 ML 20 150 3,000
    AIR LITER 8,000 1000 ML 8 100 800
    VLAFOUR ML 70,000 650 ML 107.6923 20 2153.84615

    Total cost 7169


    Cost % 30%
    Selling Price Rp 23,896

    GULA AREN ICE


    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    kopi KG 135,000 1000 GRM 135 9 1215
    SUSU LITER 20,000 1000 ML 20 150 3,000
    AIR LITER 8,000 1000 ML 8 100 800
    GULA AREN BTL 55,000 1300 ML 42.30769 25 1057.69231

    Total cost 6073


    Cost % 30%
    Selling Price Rp 20,242

    AMERICANO HOT/ICE
    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    kopi KG 135,000 1000 GRM 135 9 1215
    AIR LITER 8,000 1000 ML 8 100 800

    Total cost 2015


    Cost % 30%
    Selling Price Rp 6,717

    LONG BLACK HOT/ICE


    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    kopi KG 135,000 1000 GRM 135 18 2430
    AIR LITER 8,000 1000 ML 8 100 800

    Total cost 3230


    Cost % 30%
    Selling Price Rp 10,767
    COKLAT ICE
    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    COKLAT POWDER GRM 140,541 500 GRM 281.082 15 4216.23
    SUSU LITER 20,000 1000 ML 20 150 3,000
    GULA CAIR LITER 7,000 1000 ML 7 20 140
    AIR LITER 8,000 1000 ML 8 100 800

    Total cost 8156


    Cost % 30%
    Selling Price Rp 27,187

    COKLAT HOT
    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    COKLAT POWDER GRM 140,541 500 GRM 281.082 10 4216.23
    SUSU LITER 20,000 1000 ML 20 150 3,000
    GULA CAIR LITER 7,000 1000 ML 7 10 140

    Total cost 7356


    Cost % 30%
    Selling Price Rp 24,521

    GREEN TEA HOT


    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    GREEN TEA POWDER GRM 140,541 500 GRM 281.082 10 4216.23
    SUSU LITER 20,000 1000 ML 20 150 3,000
    GULA CAIR LITER 7,000 1000 ML 7 10 140

    Total cost 7356


    Cost % 30%
    Selling Price Rp 24,521

    GREEN TEA ICE


    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    GREEN TEA POWDER GRM 140,541 500 GRM 281.082 15 4216.23
    SUSU LITER 20,000 1000 ML 20 150 3,000
    GULA CAIR LITER 7,000 1000 ML 7 25 175
    AIR LITER 8,000 1000 ML 8 100 800

    Total cost 8191


    Cost % 30%
    Selling Price Rp 27,304

    LECI TEA ICE


    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    AIR LITER 8,000 1000 ML 8 100 800
    VLAFOUR ML 70,000 650 ML 107.6923 20 2,154
    TEH TUBRUK LITER 5,000 1000 ML 5 200 1000
    GULA KG 7,000 1000 ML 7 15 105

    Total cost 4059


    Cost % 30%
    Selling Price Rp 13,529

    ICE TEA
    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    TEH TUBRUK LITER 5,000 1000 ML 5 200 1000
    GULA KG 7,000 1000 ML 7 30 210
    AIR LITER 8,000 1000 ML 8 100 800
    Total cost 2010
    Cost % 30%
    Selling Price Rp 6,700

    LIME TEA ICE


    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price
    TEH TUBRUK LITER 5,000 1000 ML 5 200 1000
    GULA KG 7,000 1000 ML 7 30 210
    AIR LITER 8,000 1000 ML 8 100 800
    JERUK NIPIS KG 15,000 1000 GRM 15 20 300

    Total cost 2310


    Cost % 30%
    Selling Price Rp 7,700

    MOJITO ICW
    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Qty Price

    Total cost 0
    Cost % 30%
    Selling Price Rp -

    Resipi Cost
    Ingredient Unit Price Convention Unit Price
    Ingredient Unit Price Convention Unit Price
    Qty Price

    Total cost 0
    Cost % 30%
    Selling Price Rp -
    List Item Unit QTY Price
    sirup triste btl 1 70,000
    gula aren btl 1 55,000
    fresh milk liter 1 20,000
    kopi kg 1 135,000
    powder drip grm 500 140,541
    nutrijel grm 25 6,000
    jeruk nipis kg 1 15,000
    rosela grm 100 26,000
    daun mint iket 1 20,000
    teh tubruk grm 40 5,000
    cup ta ice pack 1 500
    cup ta hot pack 1 500
    plastik shiler pack 1
    skm carnation grm 370 11,000
    max creamer grm 500 36,000
    selasih kg 1 14,000
    gula pasir kg 1 14,000
    brown sugar pack 1 30,000
    whate sugar pack 1 30,000
    sedotan pack 1 15,000
    plastik ta pack 1
    soda btl 1 5,000
    botol ta pcs 1 800

    You might also like