NASI GORENG KARI DANGING

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE

1 BERAS 90 GRAM 15000 185,000 1,110
2 TELUR 1 BUTIR 30 50,000 1,667
3 MINYAK 30 MILI 1000 15,000 450
4 DANGING 30 GRAM 1000 130,000 3,900
5 SAUS 20 MILI 1000 50,000 2,000
6
7
8 BUMBU 1,200
9 PLATING 500
19 GAS 200
TOTAL 11,027
% MODAL 44.11%
HARGA BERSIH 25,000
HARGA JUAL 25,000

KWETIAW SPESIAL
NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
1 KWETIAW 120 GRAM 1000 8,000 960
2 TELUR 1 BUTIR 30 50,000 1,667
3 MINYAK 30 MILI 1000 15,000 450
4 SOSIS 0.5 BATANG 22 40,000 909
5 BAKSO 10 GRAM 1000 35,000 350
6
7
8 BUMBU 1,200
9 PLATING 500
19 GAS 200
TOTAL 6,236
% MODAL 34.64%
HARGA BERSIH 18,000
HARGA JUAL 18,000

IKAN BAKAR
NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
1 IKAN 250 GRAM 1000 65,000 16,250
2 BUMBU BLACPAPER 5,000
3 SAYUR 1,000
4 SAMBEL ORIGINAL 5,000
5
6
7
8
9
10
18 PLATING 500
19 GAS 500
TOTAL 28,250
% MODAL 56.50%
HARGA JUAL 50,000

NASI AYAM CABAI HIJAU

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
1 BERAS 90 GRAM 15000 175,000 1,050
2 AYAM 1 POTONG 10 55,000 5,500
3 MINYAK 30 MILI 1000 15,000 450
4
5
6
7
8 BUMBU 1,200
9 PLATING 500
19 GAS 200
TOTAL 8,900
% MODAL 49.44%
HARGA BERSIH 18,000
HARGA JUAL 18,000
 NASI GORENG SEAFOOD
NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO
1 BERAS 90 GRAM 15000 185,000 1,110 1
2 TELUR 2 BUTIR 30 50,000 3,333 2
3 MINYAK 30 MILI 1000 15,000 450 3
4 JAGUNG 0.2 BATANG 1 2,500 500 4
5 UDANG 20 GRAM 500 30,000 1,200 5
6 CUMI 20 GRAM 500 35,000 1,400 6
7 7
8 BUMBU 1,200 8
9 PLATING 500 9
19 GAS 200 19
TOTAL 9,893 TOTAL
% MODAL 39.57% % MODAL
HARGA BERSIH 25,000 HARGA BERSIH
HARGA JUAL 25,000 HARGA JUAL

KWETIAW SEAFOOD
NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO
1 KWETIAW 120 GRAM 1000 8,000 960 1
2 TELUR 1 BUTIR 30 50,000 1,667 2
3 MINYAK 30 MILI 1000 15,000 450 3
4 UDANG 35 GRAM 1000 65,000 2,275 4
5 CUMI 30 GRAM 1000 70,000 2,100 5
6 6
7 7
8 BUMBU 1,200 8
9 PLATING 500 9
19 GAS 200 19
TOTAL 9,352 TOTAL
% MODAL 37.41% % MODAL
HARGA BERSIH 25,000 HARGA BERSIH
HARGA JUAL 25,000 HARGA JUAL

IKAN BAKAR SALACIA

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO
1 IKAN 250 GRAM 1000 65,000 16,250 1
2 BUMBU SALACIA 5,000 2
3 SAYUR 500 3
4 SAMBEL SALACIA 6,000 4
5 5
6 6
7 7
8 8
9 9
10 10
18 PLATING 500 18
19 GAS 500 19
TOTAL 28,750 TOTAL
% MODAL 57.50% % MODAL
HARGA JUAL 50,000 HARGA JUAL

NASI AYAM KEMANGI

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO
1 BERAS 90 GRAM 10000 103,000 927 1
2 AYAM 1 POTONG 8 23,000 2,875 2
3 MINYAK 30 MILI 1000 14,000 420 3
4 4
5 5
6 6
7 7
8 BUMBU 1,200 8
9 PLATING 500 9
19 GAS 200 19
TOTAL 6,122 TOTAL
% MODAL 34.01% % MODAL
HARGA BERSIH 18,000 HARGA BERSIH
HARGA JUAL 18,000 HARGA JUAL
 RICEBOWL CHIKEN KATSU R
INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS
BERAS 90 GRAM 15000 185,000 1,110 1 BERAS
TELUR 1 BUTIR 30 50,000 1,667 2 TELUR
MINYAK 30 MILI 1000 15,000 450 3 MINYAK
SAUS 30 MILI 1000 90,000 2,700 4 SAMBEL
- 5 UDANG
- 6
AYAM FILLET 70 GRAM 500 26,000 3,640 7
BUMBU 2,000 8BUMBU
PLATING 500 9PLATING
GAS 500 19GAS
TOTAL 12,567 TOTAL
% MODAL 41.89% % MODAL
HARGA BERSIH 30,000 HARGA BERSIH
HARGA JUAL 30,000 HARGA JUAL

RICE BOWL SAMBEL KEUMAMAH RICE

INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS
BERAS 90 GRAM 15000 175,000 1,050 1 BERAS
TELUR 1 BUTIR 30 50,000 1,667 2 TELUR
SAMBEL 2,000 3 MINYAK
KEUMAMAH 4,000 4 AYAM
MINYAK 30 MILI 1000 15,000 450 5 SAMBEL
6
7
BUMBU 1,200 8BUMBU
PLATING 500 9PLATING
GAS 200 19GAS
TOTAL 11,067 TOTAL
% MODAL 44.27% % MODAL
HARGA BERSIH 25,000 HARGA BERSIH
HARGA JUAL 25,000 HARGA JUAL

INDOMIE GORENG SPESIAL

INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS
INDOMIE 1 BKS 40 114,000 2,850 1 INDOMIE
TELUR 1 BUTIR 30 50,000 1,667 2 TELUR
SOSIS 0.5 BATANG 22 40,000 909 3 SOSIS
BAKSO 10 GRAM 1000 35,000 350 4 BAKSO
5
6
7
8
9
BUMBU 600 10 BUMBU
 PLATING 500 18 PLATING
GAS 500 19 GAS
TOTAL 7,376 TOTAL
% MODAL 40.98% % MODAL
HARGA JUAL 18,000 HARGA JUAL

BIHUN GORENG
INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS
1 SPAGHETTI
2 BUMBU
3
4
5
6
7
BUMBU 1,200 8
PLATING 500 9
GAS 500 19GAS
TOTAL 2,200 TOTAL
% MODAL 8.80% % MODAL
HARGA BERSIH 25,000 HARGA BERSIH
HARGA JUAL 25,000 HARGA JUAL
 RICE BOWL SAMBEL UDANG
QTY UNIT VOLUME UNIT PRICE COST PRICE NO
90 GRAM 15000 185,000 1,110 1
1 BUTIR 30 50,000 1,667 2
30 MILI 1000 15,000 450 3
2,000 4
30 GRAM 500 30,000 1,800 5
6
7
1,200 8
500 9
500 19
9,227 TOTAL
36.91% % MODAL
25,000 HARGA BERSIH
25,000 HARGA JUAL

RICE BOWL AYAM SAMBEL SALACIA IFU

QTY UNIT VOLUME UNIT PRICE COST PRICE NO
90 GRAM 15000 175,000 1,050 1
1 BUTIR 30 50,000 1,667 2
30 MILI 1000 15,000 450 3
1 POTONG 13 55,000 4,231 4
2,000 5
6
7
1,200 8
500 9
500 10
11,597 11
46.39% 12
25,000 13
25,000 14

INDOMIE KUAH SPESIAL

QTY UNIT VOLUME UNIT PRICE COST PRICE
1 BKS 40 10,500 263
1 BUTIR 30 50,000 1,667
0.5 BATANG 22 40,000 909
10 GRAM 1000 35,000 350

600
 500
500
4,788
26.60%
18,000

SPAGHETTI BOLOGNAISE
QTY UNIT VOLUME UNIT PRICE COST PRICE
1 PORSI 2 14,000 7,000
1,600

500
9,100
36.40%
25,000
25,000
 IKAN KAKAP KARI
INGREDIENTSQTY UNIT VOLUME UNIT PRICE COST PRICE
IKAN 250 GRAM 1000 65,000 16,250
MINYAK 30 MILI 1000 15,000 450
BUMBU 5,000

PLATTING 2,000
DAGING 30 GRAM 1000 130,000 3,000

GAS 500
TOTAL 27,200
% MODAL 54.40%
HARGA BERSIH 50,000
HARGA JUAL 50,000

IFUMIE GORENG SEAFOOD

INGREDIENTSQTY UNIT VOLUME UNIT PRICE COST PRICE
IFUMIE 1 LINGKAR 5 10,000 2,000
KECAP ASIN 7.5 MILI 600 14,000 175
TELUR 0.5 BUTIR 1 35,000 17,500
SAUS TIRAM 7.5 MILI 1000 45,000 338
MINYAK WIJE 2.5 MILI 1000 150,000 375
MINYAK 30 MILI 1000 11,000 330
BLUEBAND 0 GRAM 200 7,000 -
CABAI RAWIT 5 GRAM 1000 60,000 300
TOGE 15 GRAM 1000 16,000 240
SAWI 20 GRAM 1000 12,000 240
BAKSO 1 BUAH 1 200 200
SOSIS 0.5 BATANG 40 38,000 475
KECAP MANIS 30 MILI 6000 120,000 600
MERICA BUB 5 GRAM 1000 50,000 250
 TOTAL
% MODAL
HARGA JUAL
 TOTAL Err:520
% MODAL Err:520
HARGA JUAL 23,000
 ESPRESSO DOPPIO
NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 9 GRAM 1000 110,000 990 1 BIJI KOPI 18
2 GULA AREN SACHET 500 2 GULA AREN SACHET
3 3
4 4
5 5
* *
TOTAL 1,490 TOTAL
% MODAL 9.93% % MODAL
HARGA JUAL 15,000 HARGA JUAL
HARGA BERSIH 15,000 HARGA BERSIH

CAFFE LATTE FRESH MILK CAPPUCINO FRESH

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 9 GRAM 1000 110,000 990 1 BIJI KOPI 9
2 FRESH MILK 120 MILI 1000 20,910 2,509 2 FRESH MILK 120
3 MAX CREAMER 5 GRAM 500 35,000 350 3 MAX CREAMER 5
4 SUSU KENTAL MAN 10 GRAM 495 10,420 211 4 SUSU KENTAL 10
5 5
* AREN 200 * AREN
TOTAL 4,260 TOTAL
% MODAL 19.36% % MODAL
HARGA JUAL 22,000 HARGA JUAL
HARGA BERSIH 22,000 HARGA BERSIH

COFFEE HAZELNUT SANGER

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 9 GRAM 1000 110,000 990 1 BIJI KOPI 18
2 FRESH MILK 120 MILI 1000 20,910 2,509 2 SUSU KENTAL 40
3 HAZELNUT 30 MILI 750 100,000 4,000 3
4 MAX CREAMER 5 GRAM 500 35,000 350 4
5 SUSU KENTAL MAN 10 GRAM 495 10,420 211 5
* AREN 200 * AIR
TOTAL 8,260 TOTAL
% MODAL 29.50% % MODAL
HARGA JUAL 28,000 HARGA JUAL
HARGA BERSIH 28,000 HARGA BERSIH

CARAMEL MACHIATO SIGNATURE COF

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 CARAMEL SYRUP 20 MILI 750 100,000 2,667 1 BIJI KOPI 18
2 BIJI KOPI 9 GRAM 1000 110,000 990 2 FRESH MILK 120
3 FRESH MILK 120 MILI 1000 20,910 2,509 3 AREN
4 SAUS CARAMEL 1,000 4 MAX CREAMER 5
5 SUSU KENTAL MAN 10 GRAM 495 10,420 211 5 SUSU KENTAL 10
MAX CREAMER 5 GRAM 500 35,000 350
* AIR * AIR
 TOTAL 7,726 TOTAL
% MODAL #DIV/0! % MODAL
DISKON - DISKON
HARGA JUAL - HARGA JUAL

COFFEE BANANA COFFEE AVOCA

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 9 GRAM 1000 110,000 990 1BIJI KOPI 0
2 FRESH MILK 120 MILI 1000 20,910 2,509 2FRESH MILK 120
3 POWDER 25 GRAM 750 100,000 3,333 3POWDER 25
4 MAX CREAMER 5 GRAM 500 35,000 350 4MAX CREAMER 5
5 SUSU KENTAL MAN 10 GRAM 495 10,420 211 5SUSU KENTAL 10
* AREN 200 * AIR
TOTAL 7,593 TOTAL
% MODAL 29.20% % MODAL
DISKON 26,000 DISKON
HARGA JUAL 26,000 HARGA JUAL

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 10 GRAM 1000 100,000 1,000 1 BIJI KOPI 20
2 2
3 3
4 4
5 5
* *
TOTAL 1,000 TOTAL
% MODAL 10.00% % MODAL
DISKON 10,000 DISKON
HARGA JUAL 10,000 HARGA JUAL

ICE CAFFE LATTE ICE CAPPUCIN

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 18 GRAM 1000 110,000 1,980 1BIJI KOPI 18
2 FRESH MILK 120 MILI 1000 18,800 2,256 2FRESH MILK 120
3 MAX CREAMER 10 GRAM 500 35,000 700 3MAX CREAMER 10
4 SUSU KENTAL MAN 15 GRAM 495 10,420 316 4SUSU KENTAL 15
5 AREN 200 5AREN
* ES BATU & CUP - * ES BATU & CUP
TOTAL 5,452 TOTAL
% MODAL 28.69% % MODAL
DISKON 18,000 DISKON
HARGA JUAL 19,000 HARGA JUAL

ICE COFFEE HAZELNUT ICE SANGER

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 9 GRAM 1000 110,000 990 1 BIJI KOPI 36
2 FRESH MILK 120 MILI 1000 18,800 2,256 2 SUSU KENTAL 80
3 HAZELNUT 30 MILI 750 100,000 4,000 3
4 MAX CREAMER 10 GRAM 500 35,000 700 4
5 SUSU KENTAL MAN 15 GRAM 495 10,420 316 5
* AREN 200 * ES BATU & CUP
TOTAL 8,462 TOTAL
% MODAL 29.18% % MODAL
DISKON 29,000 DISKON
HARGA JUAL 29,000 HARGA JUAL

ICE CARAMEL MACHIATO ICE COFFE

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 CARAMEL SYRUP 30 MILI 750 100,000 4,000 1 BIJI KOPI 18
2 BIJI KOPI 9 GRAM 1000 110,000 990 2 FRESH MILK 120
3 FRESH MILK 120 MILI 1000 18,800 2,256 3 AREN
4 SAUS CARAMEL 1,000 4 MAX CREAMER 10
5 SUSU KENTAL MAN 15 GRAM 495 10,420 316 5 SUSU KENTAL 15
MAX CREAMER 10 GRAM 500 35,000 700
* AREN 200 *
TOTAL 9,462 TOTAL
% MODAL 29.57% % MODAL
DISKON 32,000 DISKON
HARGA JUAL 32,000 HARGA JUAL

ICE COFFEE BANANA ICE COFFEE AVOC

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 9 GRAM 1000 110,000 990 1 BIJI KOPI 0
2 FRESH MILK 120 MILI 1000 18,800 2,256 2 FRESH MILK 120
3 POWDER 30 GRAM 750 100,000 4,000 3 POWDER 25
4 MAX CREAMER 10 GRAM 500 35,000 700 4 MAX CREAMER 10
5 SUSU KENTAL MAN 15 GRAM 495 10,420 316 5 SUSU KENTAL 15
* AREN 200 *
TOTAL 8,462 TOTAL
% MODAL 30.22% % MODAL
DISKON 28,000 DISKON
HARGA JUAL 28,000 HARGA JUAL

LEMONADE ICE C
NO INGREDIENTS QTY
1 BIJI KOPI 9
2 SYRUP 30
3 SODA WATER 120
4 MOJITO 5
 5
19 AIR
TOTAL
% MODAL
DISKON
HARGA JUAL

BANANA ICE COFFEE BLUEBERRY ICE C

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 8 GRAM 1000 140,000 1,120 1 BIJI KOPI 8
2 SYRUP 25 MILI 750 100,000 3,333 2 SYRUP 25
3 SODA WATER 500 3 SODA WATER
4 4
5 5
19 AIR 19AIR
TOTAL 4,953 TOTAL
% MODAL 49.53% % MODAL
DISKON 10,000 DISKON
HARGA JUAL 10,000 HARGA JUAL

GREEN APPLE ICE COFFEE KIWI ICE COFF

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 8 GRAM 1000 140,000 1,120 1 BIJI KOPI 8
2 SYRUP 25 MILI 750 100,000 3,333 2 SYRUP 25
3 SODA WATER 500 3 SODA WATER
4 4
5 5
19 AIR 19AIR
TOTAL 4,953 TOTAL
% MODAL 30.96% % MODAL
DISKON 16,000 DISKON
HARGA JUAL 16,000 HARGA JUAL

PASSION FRUIT ICE COFFEE RASPBERRY ICE C

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 BIJI KOPI 8 GRAM 1000 140,000 1,120 1 BIJI KOPI 8
2 SYRUP 25 MILI 750 100,000 3,333 2 SYRUP 25
3 SODA WATER 500 3 SODA WATER
4 4
5 5
19 AIR 19AIR
TOTAL 4,953 TOTAL
% MODAL 49.53% % MODAL
DISKON 10,000 DISKON
HARGA JUAL 10,000 HARGA JUAL
 LYCHEE MOCK BLUEBERRY MO
NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 SYRUP 30 MILI 750 100,000 4,000 1 SYRUP 25
2 SODA WATER 120 MILI 1500 12,000 1,000 2 SODA
3 LYCHEE 2 1,000 3
4 MOJITO 5 MILI 750 100,000 667 4
5 1,000 5
* ES BATU & CUP - * ES BATU & CUP
19 AIR 19AIR
TOTAL 7,667 TOTAL
% MODAL 29.49% % MODAL
DISKON 26,000 DISKON
HARGA JUAL 26,000 HARGA JUAL

KIWI MOCK LEMON MOC

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 SYRUP 25 MILI 750 100,000 3,333 1 SYRUP 25
2 SODA 1,000 2 SODA WATER 120
3 3
4 4
5 5
* ES BATU & CUP - * ES BATU & CUP
19 AIR 19AIR
TOTAL 4,333 TOTAL
% MODAL 43.33% % MODAL
DISKON 10,000 DISKON
HARGA JUAL 10,000 HARGA JUAL

MARQUISSA MOCK RASPBERRY MO

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 SYRUP 25 MILI 750 100,000 3,333 1 SYRUP 25
2 SODA 1,000 2 SODA
3 3
4 4
5 5
* ES BATU & CUP - * ES BATU & CUP
19 AIR 19AIR
TOTAL 4,333 TOTAL
% MODAL 43.33% % MODAL
DISKON 10,000 DISKON
HARGA JUAL 10,000 HARGA JUAL
 WHITE CHOCOLATE LATTE MATCHA LAT
NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 CHOCOLATTE PO 20 GRAM 800 110,000 2,750 1 MATCHA POWD 25
2 SUSU KENTAL MAN 10 GRAM 495 10,420 211 2 SUSU KENTAL 10
3 FRESH MILK 120 MILI 1000 19,400 2,328 3 FRESH MILK 120
4 MAX CREAMER 10 GRAM 500 35,000 700 4 MAX CREAMER 5
5 5
19 AIR 19AIR
TOTAL 5,989 TOTAL
% MODAL #VALUE! % MODAL
DISKON 26,000 DISKON
HARGA JUAL HARGA JUAL

VANILLA LATTE CARAMEL LAT

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 VANILA SYRUP 20 MILI 750 100,000 2,667 1 CARAMEL 20
2 SUSU KENTAL MAN 10 GRAM 495 10,420 211 2 SUSU KENTAL 10
3 FRESH MILK 120 MILI 1000 20,910 2,509 3 FRESH MILK 120
4 MAX CREAMER 10 GRAM 500 35,000 700 4 MAX CREAMER 10
5 5
19 AIR 19AIR
TOTAL 6,086 TOTAL
% MODAL 38.04% % MODAL
DISKON 16,000 DISKON
HARGA JUAL 16,000 HARGA JUAL

ICE CHOCOLATE LATTE ICE MATCHA LA

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 CHOCOLATTE PO 25 GRAM 800 110,000 3,438 1 MATCHA POWD 30
2 SUSU KENTAL MAN 15 GRAM 495 10,420 316 2 SUSU KENTAL 15
3 FRESH MILK 120 MILI 1000 19,400 2,328 3 FRESH MILK 120
4 MAX CREAMER 10 GRAM 500 35,000 700 4 MAX CREAMER 10
5 5
* ES BATU & CUP - * ES BATU & CUP
19 AIR 19AIR
TOTAL 6,781 TOTAL
% MODAL 28.26% % MODAL
DISKON 30,000 DISKON
HARGA JUAL 24,000 HARGA JUAL

ICE VANILLA LATTE ICE CARAMEL LA

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 VANILLA POWDER 25 MILI 750 100,000 3,333 1 CARAMEL 25
2 SUSU KENTAL MAN 15 GRAM 495 10,420 316 2 SUSU KENTAL 15
3 FRESH MILK 120 MILI 1000 18,800 2,256 3 FRESH MILK 120
 4 MAX CREAMER 10 GRAM 500 35,000 700 4 MAX CREAMER 10
5 5
* ES BATU & CUP - * ES BATU & CUP
19 AIR 19 AIR
TOTAL 6,605 TOTAL
% MODAL 33.03% % MODAL
DISKON 20,000 DISKON
HARGA JUAL 20,000 HARGA JUAL

ICE KALASUA BLACK PINK

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
1 POWDER STRAWB 15 gr 800 88,000 1,650
2 POWDER COKELAT 15 gr 800 88,000 1,650
3 SUSU KENTAL MAN 15 GRAM 495 10,420 316
4 FRESH MILK 120 MILI 1000 18,800 2,256
5

* AIR
TOTAL 5,872
% MODAL 58.72%
DISKON 10,000
HARGA JUAL 10,000

LEMON TEA LYCHEE TEA

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 POWDER LEMON 20 GRAM 1000 72,000 1,440 1 POWDER LYCH 20
2 BLACK TEA 1,000 2 BLACK TEA
3 3
4 4
5 5
* *

TOTAL 2,440 TOTAL

% MODAL 24.40% % MODAL
HARGA JUAL 10,000 HARGA JUAL

ICE LEMON TEA ICE LYCHEE TE

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY
1 POWDER LEMON 25 GRAM 1000 72,000 1,800 1 POWDER LYCH 25
2 BLACK TEA 1,000 2 BLACK TEA
3 3
4 4
5 5
* *
 TOTAL 2,800 TOTAL
% MODAL 23.33% % MODAL
HARGA JUAL 12,000 HARGA JUAL
 DOPPIO LONGBLACK
UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 110,000 1,980 1 BIJI KOPI 9 GRAM 1,000
EN SACHET 500 2 GULA AREN SACHET
3
4
5
* AIR
2,480 TOTAL
12.40% % MODAL
20,000 HARGA JUAL
20,000 HARGA BERSIH

CAPPUCINO FRESH MILK COFFEE CARAMEL

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 110,000 990 1BIJI KOPI 9 GRAM 1000
MILI 1000 20,910 2,509 2FRESH MILK 120 MILI 1000
GRAM 500 35,000 350 3CARAMEL SYRUP 30 MILI 750
GRAM 495 10,420 211 4MAX CREAMER 5 GRAM 500
5SUSU KENTAL MA 10 GRAM 495
200 * AREN
4,260 TOTAL
19.36% % MODAL
22,000 HARGA JUAL
22,000 HARGA BERSIH

SANGER MATCHA FUSION

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 110,000 1,980 1SUSU KENTAL MA 10 GRAM 495
GRAM 495 10,420 842 2FRESH MILK 120 MILI 1000
3MATCHA POWDE 25 GRAM 500
4BIJI KOPI 9 GRAM 1000
5MAX CREAMER 5 GRAM 500
* AIR
2,822 TOTAL
15.68% % MODAL
18,000 HARGA JUAL
18,000 HARGA BERSIH

SIGNATURE COFFEE
UNIT VOLUME UNIT PRICE COST PRICE
GRAM 1000 110,000 1,980
MILI 1000 20,910 2,509
500
GRAM 500 35,000 350
GRAM 495 10,420 211
 5,550
27.75%
20,000
20,000

COFFEE AVOCADO COFFEE PANDAN

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 110,000 - 1 BIJI KOPI 9 GRAM 1000
MILI 1000 20,910 2,509 2 FRESH MILK 120 MILI 1000
GRAM 1000 83,000 2,075 3 SYRUP 25 MILI 750
GRAM 500 35,000 350 4 MAX CREAMER 5 GRAM 500
GRAM 495 10,420 211 5 SUSU KENTAL MA 10 GRAM 495
* AREN
5,145 TOTAL
19.79% % MODAL
26,000 DISKON
26,000 HARGA JUAL

ICE LONGBLACK
UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 100,000 2,000 1 BIJI KOPI 9 GRAM 1000
2
3
4 CUP
5 ES BATU
* AIR
2,000 TOTAL
20.00% % MODAL
10,000 DISKON
10,000 HARGA JUAL

ICE CAPPUCINO ICE COFFEE CARAMEL

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 110,000 1,980 1 BIJI KOPI 9 GRAM 1000
MILI 1000 18,800 2,256 2 FRESH MILK 120 MILI 1000
GRAM 500 35,000 700 3 CARAMEL SYRUP 35 MILI 750
GRAM 495 10,420 316 4 MAX CREAMER 10 GRAM 500
200 5 SUSU KENTAL MA 15 GRAM 495
- * AREN
5,452 TOTAL
21.81% % MODAL
18,000 DISKON
25,000 HARGA JUAL

ICE SANGER ICE MATCHA FUSION

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 110,000 3,960 1 SUSU KENTAL MA 15 GRAM 495
GRAM 495 10,420 1,684 2 FRESH MILK 120 MILI 1000
3 MATCHA POWDE 30 GRAM 500
4 BIJI KOPI 9 GRAM 1000
5 MAX CREAMER 10 GRAM 500
- * AREN
5,644 TOTAL
28.22% % MODAL
20,000 DISKON
20,000 HARGA JUAL

ICE COFFE
UNIT VOLUME UNIT PRICE COST PRICE
GRAM 1000 110,000 1,980
MILI 1000 18,800 2,256
1,000
GRAM 500 35,000 700
GRAM 495 10,420 316

6,252
25.01%
25,000
25,000

ICE COFFEE AVOCADO ICE COFFEE PANDAN

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 110,000 - 1 BIJI KOPI 9 GRAM 1000
MILI 1000 18,800 2,256 2 FRESH MILK 120 MILI 1000
GRAM 500 83,000 4,150 3 SYRUP 30 MILI 750
GRAM 500 35,000 700 4 MAX CREAMER 10 GRAM 500
GRAM 495 10,420 316 5 SUSU KENTAL MA 15 GRAM 495
* AREN
7,422 TOTAL
29.69% % MODAL
25,000 DISKON
25,000 HARGA JUAL

LEMONADE ICE COFFEE ESPRESSO TONIC

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 140,000 1,260 1 BIJI KOPI 8 GRAM 1000
MILI 750 100,000 4,000 2 MOJITO 5 MILI 750
MILI 1500 12,000 1,000 3 SODA WATER 120 MILI 1500
MILI 750 80,000 533 4
 1,000 5
19 AIR
7,793 TOTAL
29.97% % MODAL
26,000 DISKON
26,000 HARGA JUAL

BLUEBERRY ICE COFFEE

UNIT VOLUME UNIT PRICE COST PRICE
GRAM 1000 140,000 1,120
MILI 750 100,000 3,333
500

4,953
49.53%
10,000
10,000

KIWI ICE COFFEE LYCHEE ICE COFFEE

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 140,000 1,120 1 BIJI KOPI 8 GRAM 1000
MILI 750 100,000 3,333 2 SYRUP 20 MILI 750
500 3 SODA WATER 120 MILI 1500
4 MOJITO 5 MILI 750
5
19 AIR
4,953 TOTAL
49.53% % MODAL
10,000 DISKON
10,000 HARGA JUAL

RASPBERRY ICE COFFEE

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 140,000 1,120 1 BIJI KOPI 12 GRAM 1000
MILI 750 100,000 3,333 2 SYRUP 25 MILI 750
500 3 SODA WATER
4
5
19 AIR
4,953 TOTAL
49.53% % MODAL
10,000 DISKON
10,000 HARGA JUAL
 BLUEBERRY MOCK BLUE MOCK
UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
MILI 750 100,000 3,333 1 SYRUP 25 MILI 750
1,000 2 SODA
3
4
5
+ - * ES BATU & CUP
19 AIR
4,333 TOTAL
43.33% % MODAL
10,000 DISKON
10,000 HARGA JUAL

LEMON MOCK LYCHEE MOCK

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
MILI 750 100,000 3,333 1 SYRUP 25 MILI 750
MILI 1500 12,000 1,000 2 SODA WATER 120 MILI 1500
3
4
5
- * ES BATU & CUP
19 AIR
4,333 TOTAL
27.08% % MODAL
16,000 DISKON
16,000 HARGA JUAL

RASPBERRY MOCK
UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
MILI 750 100,000 3,333 1 TEEH
1,000 2 SYRUP 20 MILI 750
3
4
5 GULA
- * ES BATU & CUP
19 AIR
4,333 TOTAL
43.33% % MODAL
10,000 DISKON
10,000 HARGA JUAL
 MATCHA LATTE TARO LATTE
UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 500 93,000 4,650 1 TARO POWDER 15 GRAM 800
GRAM 495 10,420 211 2 SUSU KENTAL MA 10 GRAM 495
MILI 1000 20,910 2,509 3 FRESH MILK 120 MILI 1000
GRAM 500 35,000 350 4 MAX CREAMER 10 GRAM 500
5
19 AIR
7,720 TOTAL
29.69% % MODAL
26,000 DISKON
26,000 HARGA JUAL

CARAMEL LATTE HAZELNUT LATTE

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
MILI 750 100,000 2,667 1 HAZELNUT 20 MILI 750
GRAM 495 10,420 211 2 SUSU KENTAL MA 10 GRAM 495
MILI 1000 20,910 2,509 3 FRESH MILK 120 MILI 1000
GRAM 500 35,000 700 4 MAX CREAMER 10 GRAM 500
5
19 AIR
6,086 TOTAL
38.04% % MODAL
16,000 DISKON
16,000 HARGA JUAL

ICE MATCHA LATTE ICE TARO LATTE

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 500 93,000 5,580 1 TARO POWDER 20 GRAM 800
GRAM 495 10,420 316 2 SUSU KENTAL MA 15 GRAM 495
MILI 1000 18,800 2,256 3 FRESH MILK 120 MILI 1000
GRAM 500 35,000 700 4 MAX CREAMER 10 GRAM 500
5
- * ES BATU & CUP
19 AIR
8,852 TOTAL
29.51% % MODAL
30,000 DISKON
30,000 HARGA JUAL

ICE CARAMEL LATTE ICE HAZELNUT LATTE

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
MILI 750 100,000 3,333 1 HAZELNUT 25 MILI 750
GRAM 495 10,420 316 2 SUSU KENTAL MA 15 GRAM 495
MILI 1000 18,800 2,256 3 FRESH MILK 120 MILI 1000
GRAM 500 35,000 700 4 MAX CREAMER 10 GRAM 500
5
- * ES BATU & CUP
19 AIR
6,605 TOTAL
33.03% % MODAL
20,000 DISKON
20,000 HARGA JUAL

LYCHEE TEA GREEN APPLE TEA

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 72,000 1,440 1 SYRUP G APPLE 20 MILI 1000
1,000 2 BLACK TEA
3
4
5
*

2,440 TOTAL
24.40% % MODAL
10,000 HARGA JUAL

ICE LYCHEE TEA ICE GREEN APPLE TEA

UNIT VOLUME UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME
GRAM 1000 72,000 1,800 1 SYRUP G APPLE 25 MILI 1000
1,000 2 BLACK TEA
3
4
5
*
 2,800 TOTAL
23.33% % MODAL
12,000 HARGA JUAL
x`
NGBLACK AMERICANO
UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
110,000 990 1 BIJI KOPI 9 GRAM 1,000 110,000 990
500 2 GULA AREN SACHET 500
3
4
5
500 * AIR 500
1,990 TOTAL 1,990
11.06% % MODAL 11.06%
18,000 HARGA JUAL 18,000
18,000 HARGA BERSIH 18,000

EE CARAMEL COFFEE VANILA

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
110,000 990 1BIJI KOPI 9 GRAM 1,000 110,000 990
20,910 2,509 2FRESH MILK 120 MILI 1000 20,910 2,509
100,000 4,000 3VANILA 30 MILI 750 100,000 4,000
35,000 350 4MAX CREAMER 5 GRAM 500 35,000 350
10,420 211 5SUSU KENTAL 10 GRAM 495 10,420 211
200 * AREN 200
8,260 TOTAL 8,260
29.50% % MODAL 29.50%
28,000 HARGA JUAL 28,000
28,000 HARGA BERSIH 28,000

CHA FUSION MOCHACINO

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
10,420 211 1SUSU KENTAL 10 GRAM 495 10,420 211
20,910 2,509 2FRESH MILK 120 MILI 1000 19,400 2,328
93,000 4,650 3POWDER COKE 15 GRAM 800 110,000 2,063
110,000 990 4BIJI KOPI 9 GRAM 1000 110,000 990
35,000 350 5MAX CREAMER 5 GRAM 500 35,000 350
* AIR 200
8,710 TOTAL 6,141
29.03% % MODAL 23.62%
30,000 HARGA JUAL 26,000
30,000 HARGA BERSIH 26,000
EE PANDAN
UNIT PRICE COST PRICE
110,000 990
20,910 2,509
100,000 3,333
35,000 350
10,420 211
200
7,593
29.20%
26,000
26,000

ONGBLACK ICE AMERICANO

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
110,000 990 1 BIJI KOPI 9 GRAM 1000 110,000 990
2
3
500 4 CUP 500
500 5 ES BATU 500
500 * AIR 500
2,490 TOTAL 2,490
12.45% % MODAL 12.45%
20,000 DISKON 20,000
20,000 HARGA JUAL 20,000

FEE CARAMEL ICE COFFEE VANILA

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
110,000 990 1BIJI KOPI 9 GRAM 1000 110,000 990
18,800 2,256 2FRESH MILK 120 MILI 1000 18,800 2,256
100,000 4,667 3VANILA 30 MILI 750 100,000 4,000
35,000 700 4MAX CREAMER 10 GRAM 500 35,000 700
10,420 316 5SUSU KENTAL 15 GRAM 495 10,420 316
200 * AREN 200
9,128 TOTAL 8,462
30.43% % MODAL 29.18%
30,000 DISKON 29,000
30,000 HARGA JUAL 29,000

TCHA FUSION ICE MOCHACINO

 UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
10,420 316 1 SUSU KENTAL 15 GRAM 495 10,420 316
18,800 2,256 2 FRESH MILK 120 MILI 1000 19,400 2,328
93,000 5,580 3 POWDER COKE 25 GRAM 800 110,000 3,438
110,000 990 4 BIJI KOPI 9 GRAM 1000 110,000 990
35,000 700 5 MAX CREAMER 10 GRAM 500 35,000 700
200 * AREN 200
10,042 TOTAL 7,971
29.53% % MODAL 29.52%
34,000 DISKON 27,000
34,000 HARGA JUAL 27,000

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE

1 POWDER STRA 15 gr 800 110,000 2,063
2 POWDER COKE 15 gr 800 110,000 2,063
3 SUSU KENTAL 15 GRAM 495 10,420 316
4 FRESH MILK 120 MILI 1000 18,800 2,256
5 BIJI KOPI 0 GRAM 1000 140,000 -
MAX CREAMER 10 GRAM 500 35,000 700
*
TOTAL 7,397
% MODAL 36.98%
DISKON 20,000
10000 20,000

FFEE PANDAN ICE COFFEE BUTTERSCOTCH

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
110,000 990 1 BIJI KOPI 9 GRAM 1000 110,000 990
18,800 2,256 2 FRESH MILK 120 MILI 1000 18,800 2,256
100,000 4,000 3 SYRUP 25 MILI 750 80,000 2,667
35,000 700 4 MAX CREAMER 3 GRAM 500 35,000 210
10,420 316 5 SUSU KENTAL 10 GRAM 495 10,420 211
200 * AREN 200
8,462 TOTAL 6,533
30.22% % MODAL 65.33%
28,000 DISKON 10,000
28,000 HARGA JUAL 10,000

ESSO TONIC ORANGE ICE COFFEE

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
140,000 1,120 1 BIJI KOPI 8 GRAM 1000 140,000 1,120
100,000 667 2 SYRUP 25 MILI 750 100,000 3,333
12,000 1,000 3 SODA WATER 500
4
 5
19 AIR
2,787 TOTAL 4,953
23.22% % MODAL 49.53%
12,000 DISKON 10,000
12,000 HARGA JUAL 10,000

CRANBERRY ICE COFFEE

NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
1 BIJI KOPI 8 GRAM 1000 140,000 1,120
2 SYRUP 25 MILI 750 100,000 3,333
3 SODA WATER 500
4
5
19 AIR
TOTAL 4,953
49.53%
DISKON 10,000
HARGA JUAL 10,000

E ICE COFFEE MANGGO ICE COFFEE

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
140,000 1,120 1 BIJI KOPI 9 GRAM 1000 140,000 1,260
100,000 2,667 2 SYRUP 25 MILI 750 100,000 3,333
12,000 1,000 3 SODA WATER 120 MILI 1500 12,000 1,000
80,000 533 4 MOJITO 5 MILI 750 80,000 533
5
19AIR
5,320 TOTAL 6,127
33.25% % MODAL 24.51%
16,000 DISKON 25,000
16,000 HARGA JUAL 25,000

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
140,000 1,680 1 BIJI KOPI 12 GRAM 1000 140,000 1,680
100,000 3,333 2 SYRUP 25 MILI 750 100,000 3,333
500 3 SODA WATER 500
4
5
19AIR
5,513 TOTAL 5,513
55.13% % MODAL 55.13%
10,000 DISKON 10,000
10,000 HARGA JUAL 10,000
UE MOCK CRANBEERY MOCK
UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
100,000 3,333 1 SYRUP 25 MILI 750 100,000 3,333
1,000 2 SODA 1,000
3
4
5
800 * ES BATU & CUP -
19 AIR
5,133 TOTAL 4,333
32.08% % MODAL 43.33%
16,000 DISKON 10,000
16,000 HARGA JUAL 10,000

HEE MOCK MANGO MOCK

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
100,000 3,333 1 SYRUP 25 MILI 750 100,000 3,333
12,000 1,000 2 SODA WATER 120 MILI 1500 12,000 1,000
3
4
5
- * ES BATU & CUP 800
19 AIR
4,333 TOTAL 5,133
27.08% % MODAL 32.08%
16,000 DISKON 16,000
16,000 HARGA JUAL 16,000

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
1,000 1 #DIV/0!
100,000 2,667 2 1,000
3
4
500 5
- * ES BATU & CUP -
500 19 AIR
4,667 TOTAL #DIV/0!
46.67% % MODAL #DIV/0!
10,000 DISKON 10,000
10,000 HARGA JUAL 10,000
RO LATTE RED VELVET LATTE
UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
110,000 2,063 1 REDVELVET P 15 GRAM 800 110,000 2,063
10,420 211 2 SUSU KENTAL 10 GRAM 495 10,420 211
20,910 2,509 3 FRESH MILK 120 MILI 1000 20,910 2,509
35,000 700 4 MAX CREAMER 10 GRAM 500 35,000 700
5
19AIR
5,482 TOTAL 5,482
34.26% % MODAL 34.26%
16,000 DISKON 16,000
16,000 HARGA JUAL 16,000

LNUT LATTE BANANA LATTE

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
100,000 2,667 1 BANANA 20 GRAM 750 100,000 2,667
10,420 211 2 SUSU KENTAL 5 GRAM 495 10,420 105
20,910 2,509 3 FRESH MILK 120 MILI 1000 20,910 2,509
35,000 700 4 MAX CREAMER 5 GRAM 500 35,000 350
5
19AIR
6,086 TOTAL 5,631
38.04% % MODAL 35.19%
16,000 DISKON 16,000
16,000 HARGA JUAL 16,000

ARO LATTE ICE RED VELVET LATTE

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
110,000 2,750 1 REDVELVET P 20 GRAM 800 110,000 2,750
10,420 316 2 SUSU KENTAL 15 GRAM 495 10,420 316
18,800 2,256 3 FRESH MILK 120 MILI 1000 18,800 2,256
35,000 700 4 MAX CREAMER 10 GRAM 500 35,000 700
5
- * ES BATU & CUP -
19 AIR
6,022 TOTAL 6,022
33.45% % MODAL 33.45%
18,000 DISKON 18,000
18,000 HARGA JUAL 18,000

ZELNUT LATTE ICE BANANA LATTE

UNIT PRICE COST PRICE NO INGREDIENTS QTY UNIT VOLUME UNIT PRICE COST PRICE
100,000 3,333 1 HAZELNUT 25 GRAM 800 100,000 3,125
10,420 316 2 SUSU KENTAL 15 GRAM 495 10,420 316
18,800 2,256 3 FRESH MILK 120 MILI 1000 18,800 2,256
 35,000 700 4 MAX CREAMER 5 GRAM 500 35,000 350
5
- * ES BATU & CUP -
19 AIR 500
6,605 TOTAL 6,547
34.76% % MODAL 65.47%
19,000 DISKON 10,000
19,000 HARGA JUAL 10,000

N APPLE TEA
UNIT PRICE COST PRICE
90,000 1,800
1,000

72000

2,800
23.33%
12,000

EN APPLE TEA
UNIT PRICE COST PRICE
90,000 2,250
1,000
 3,250
23.21%
14,000
60000 55000
36000 39000

96000 94000

1210000 1220000
75000 147000 132000
37500 73500 66000

0 0

0 0
0 0

0 0

0 0

0 0
0 0

0 0

0 0
0 0

0 0

0 0

0 0
0 0

0 0

0 0
0 0

0 0

0 0
0 0
NO NAMA HARGA NETTO NO NAMA
1 FRESH MILK 20,910 1000 1 TELUR
2 SUSU UHT 18,800 1000 2 BERAS
3 SUSU CHOCOMALT 19,400 1000 3 BUMBU
4 SKM 10,420 480 4 DAGING
5 MAX CREAMER 35,000 500 5 AYAM POTONG
6 SYRUP DENALI 100,000 750 6 AYAM FILLET
7 POWDER DENALI 110,000 800 7 UDANG
8 SYRUP SEMERU 110,000 1000 8 CUMI
9 POWDER MATCHA 93,000 500 9 SOSIS
10 POWDER AVOCADO 83,000 500 10 BAKSO
11 BLEND ESPRESSO 110,000 1000 11 MINYAK
12 BLEND ARABICA 140,000 1000 12 KWETIAW
HARGA NETTO
35,000 30 cabe merah 1,000 1,000 28,000 28,000
105,000 10 bawang merah 350 1,000 28,000 9,800
1,200 1 bawang putih 550 1,000 28,000 15,400
100,000 1000 ebi 180 1,000 80,000 14,400
23,000 8 kemiri 100 1,000 26,000 2,600
45,000 1000 cabe rawit 100 1,000 28,000 2,800
65,000 1000 cabe kering 80 1,000 80,000 6,400
70,000 1000 50 1,000 10,000
40,000 22 28 2,410 89,400 1,039
30,000 1000
14,000 1000
8,000 1000