COFFEE SIGNATURE

MISSIN BROWN
Size of
QTY UNIT INGREDIENTS Item Price COST
Item
150 ML FRESH MILK GREENFIELD 1000 18,900 2,835
15 ML DRIPP CREAM DE CACAO 750 100,000 2,000
10 ML WHIPPED CREAM ROSELE 1000 69,000 690
15 ML DRIPP TIRAMISU 750 100,000 2,000
20 GR TANGO WAFER 500 8,900 356
10 GR BALI BEAN COFFEE 200 39,500 1,975
Total Cost Rp 9,856
+ Seasonal Variation 5% Rp 493
Total Cost Portion Rp 10,348.80
Selling Price Rp 57,000
Beverage Cost 22%
Selling Price NETT Rp 47,107

GENTLE WOODY
Size of
QTY UNIT INGREDIENTS Item Price COST
Item
10 GR BALI BEAN COFFEE 200 39,500 1,975
150 ML FRESH MILK GREENFIELD 1000 18,900 2,835
15 ML DRIPP HAZELNUT 750 100,000 2,000
5 GR CINNAMON POWDER 1000 55,000 275
10 GR CINNAMON STICK 1000 95,000 950

Total Cost Rp 8,035

+ Seasonal Variation 5% Rp 402
Total Cost Portion Rp 8,437
Selling Price Rp 57,000
Beverage Cost 18%
Selling Price NETT 47,107

AEQUOR
Size of
QTY UNIT INGREDIENTS Item Price COST
Item
10 GR BALI BEAN COFFEE 200 39,500 1,975
150 ML FRESHMILK GREENFIELD 1000 18,900 2,835
15 ML DRIPP BLUE CURRACO 750 100,000 2,000
15 ML DRIPP MINT 750 100,000 2,000

Total Cost Rp 8,810

+ Seasonal Variation 5% Rp 441
Total Cost Portion Rp 9,251
Selling Price Rp 57,000
Beverage Cost 20%
Selling Price NETT 47,107