COFFEE B

STANDARD RECIPE
MENU ESPRESSO
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE

HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU AMERICANO
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
180 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
 1 BLN 44000 TRANSPORT 1466

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE

HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU COFFEE LATTE HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
1 BJ 20000 GULA SACHET 200

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU MACHIATO CARAMEL HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5

1 BLN 32000000 SEWA TEMPAT 4000

1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
5 ML 50000 PASTA CARAMEL 500
10 ML 120000 SYRUP VANILLA 120

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU CAPPUCINO HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
1 BJ 20000 GULA SACHET 200

TOTAL
ADDITIONAL COST 20%
 GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU CARAMEL LATTE HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
10 ML 120000 SYRUP CARAMEL 120

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU VANILLA LATTE HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
 6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
10 ML 120000 SYRUP VANILLA 120

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU HAZELNUT LATTE HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
10 ML 120000 SYRUP HAZELNUT 120

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU BANANA LATTE HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
10 ML 120000 SYRUP BANANA 120

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU GUREN LATTE HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
10 ML 120000 GULA AREN 120

TOTAL
 ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU KOPI SUSU JAYA HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
30 ML 11000 SKM 11
3 GR 90000 CREAMER 90

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU KOPI SUSU PANDAN WANGI HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
 1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
5 ML 120000 GULA AREN 120
10 ML 120000 SYRUP PANDAN 120

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%

STANDARD RECIPE
MENU AFFOGATO
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ CUP
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 GR 206000 ES CREAM VANILLA 25.75

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%
 STANDARD RECIPE
MENU ES KOPI SUSU REGAL
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
15 GR 150000 KOPI BLEND 150
100 ML 9000 AIR PANAS 0.5
1 BJ 25000 BISKUIT REGAL 1000
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
150 ML 19000 FRESHMILK 19
10 ML 80000 GULA CAIR 16
3 GR 90000 CREAMER 90

TOTAL
ADDITIONAL COST 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + PPn 1 10%
COFFEE BASED

TOTAL COST
Rp2,250.00
Rp50.00
Rp0.00
Rp4,000.00
Rp1,000.00
Rp3,000.00
Rp1,466.00

Rp0.00
Rp0.00

Rp11,766.00
Rp2,353.20

Rp14,119.20
Rp20,000.00

Rp22,000.00

STANDARD RECIPE
MENU AMERICANO
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp90.00 180 ML 9000 AIR PANAS
0 1 BJ CUP
4000 1 BLN 32000000 SEWA TEMPAT
1000 1 BLN 7000000 LISTRIK
3000 6 BLN 2000000 KARYAWAN
 1466 1 BLN 44000 TRANSPORT
150 GR 30000 ES BATU
0
0

Rp11,806.00 TOTAL
Rp2,361.20 ADDITIONAL C

Rp14,167.20 GRAND TOTAL

Rp24,000.00 SELLING PRICE

Rp26,400.00 HARGA JUAL +

STANDARD RECIPE
MENU COFFEE LATTE ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 150 GR 30000 ES BATU
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
Rp3,000.00 6 BLN 2000000 KARYAWAN
Rp1,466.00 1 BLN 44000 TRANSPORT
Rp2,850.00 150 ML 19000 FRESHMILK
200 35 GR 80000 GULA CAIR
0 3 GR 90000 CREAMER

Rp14,816.00 TOTAL
Rp2,963.20 ADDITIONAL C

Rp17,779.20 GRAND TOTAL

Rp27,000.00 SELLING PRICE
Rp29,700.00 HARGA JUAL +

STANDARD RECIPE
T MENU MACHIATO CARAMEL ICE
 PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 20 ML 80000 GULA CAIR
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
Rp3,000.00 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
2850 150 ML 19000 FRESHMILK
2500 5 ML 50000 PASTA CARAM
1200 15 ML 120000 SYRUP VANIL
3 GR 90000 CREAMER
Rp18,316.00 TOTAL
Rp3,663.20 ADDITIONAL C

Rp21,979.20 GRAND TOTAL

Rp29,000.00 SELLING PRICE
Rp31,900.00 HARGA JUAL +

STANDARD RECIPE
MENU CAPPUCINO ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 150 GR 30000 ES BATU
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
3000 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
2850 150 ML 19000 FRESHMILK
200 35 ML 80000 GULA CAIR
0 3 GR 90000 CREAMER

Rp14,816.00 TOTAL
Rp2,963.20 ADDITIONAL C
 Rp17,779.20 GRAND TOTAL
Rp27,000.00 SELLING PRICE
Rp29,700.00 HARGA JUAL +

STANDARD RECIPE
MENU CARAMEL LATTE ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 15 ML 80000 GULA CAIR
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
3000 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
2850 150 ML 19000 FRESHMILK
1200 15 ML 120000 SYRUP CARAM
0 3 GR 90000 CREAMER
150 GR 30000 ES BATU
Rp15,816.00 TOTAL
Rp3,163.20 ADDITIONAL C

Rp18,979.20 GRAND TOTAL

Rp29,000.00 SELLING PRICE
Rp31,900.00 HARGA JUAL +

STANDARD RECIPE
MENU VANILLA LATTE ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 15 ML 80000 GULA CAIR
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
 3000 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
2850 150 ML 19000 FRESHMILK
1200 15 ML 120000 SYRUP VANIL
0 3 GR 90000 CREAMER
150 GR 30000 ES BATU
Rp15,816.00 TOTAL
Rp3,163.20 ADDITIONAL C

Rp18,979.20 GRAND TOTAL

Rp29,000.00 SELLING PRICE
Rp31,900.00 HARGA JUAL +

STANDARD RECIPE
MENU HAZELNUT LATTE ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 15 ML 80000 GULA CAIR
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
3000 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
2850 150 ML 19000 FRESHMILK
1200 15 ML 120000 SYRUP HAZEL
0 3 GR 90000 CREAMER
150 GR 30000 ES BATU
Rp15,816.00 TOTAL
Rp3,163.20 ADDITIONAL C

Rp18,979.20 GRAND TOTAL

Rp29,000.00 SELLING PRICE
Rp31,900.00 HARGA JUAL +

STANDARD RECIPE
 MENU BANANA LATTE ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 15 ML 80000 GULA CAIR
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
3000 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
2850 150 ML 19000 FRESHMILK
1200 15 ML 120000 SYRUP BANAN
0 3 GR 90000 CREAMER
150 GR 30000 ES BATU
Rp15,816.00 TOTAL
Rp3,163.20 ADDITIONAL C

Rp18,979.20 GRAND TOTAL

Rp29,000.00 SELLING PRICE
Rp31,900.00 HARGA JUAL +

STANDARD RECIPE
MENU GUREN LATTE ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 15 ML 80000 GULA CAIR
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
3000 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
2850 150 ML 19000 FRESHMILK
1200 25 ML 120000 GULA AREN
0 3 GR 90000 CREAMER
150 GR 30000 ES BATU
Rp15,816.00 TOTAL
 Rp3,163.20 ADDITIONAL C

Rp18,979.20 GRAND TOTAL

Rp29,000.00 SELLING PRICE
Rp31,900.00 HARGA JUAL +

STANDARD RECIPE
MENU KOPI SUSU JAYA ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 15 ML 80000 GULA CAIR
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
Rp1,000.00 1 BLN 7000000 LISTRIK
3000 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
330 40 ML 11000 FRESHMILK
270 3 GR 90000 CREAMER
0 150 GR 30000 ES BATU

Rp12,366.00 TOTAL
Rp2,473.20 ADDITIONAL C

Rp14,839.20 GRAND TOTAL

Rp29,000.00 SELLING PRICE
Rp31,900.00 HARGA JUAL +

STANDARD RECIPE
HOT MENU KOPI SUSU PANDAN WANGI ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENT
Rp2,250.00 15 GR 150000 KOPI BLEND
Rp50.00 100 ML 9000 AIR PANAS
Rp0.00 15 ML 120000 SYRUP PANDA
Rp4,000.00 1 BLN 32000000 SEWA TEMPAT
 Rp1,000.00 1 BLN 7000000 LISTRIK
3000 6 BLN 2000000 KARYAWAN
1466 1 BLN 44000 TRANSPORT
2850 150 ML 19000 FRESHMILK
600 10 ML 120000 GULA AREN
1200 3 GR 90000 CREAMER
150 GR 30000 ES BATU
Rp16,416.00 TOTAL
Rp3,283.20 ADDITIONAL C

Rp19,699.20 GRAND TOTAL

Rp29,000.00 SELLING PRICE
Rp31,900.00 HARGA JUAL +

TOTAL COST
Rp2,250.00
Rp50.00
Rp0.00
Rp4,000.00
Rp1,000.00
3000
1466
3862.5
0
0

Rp15,628.50
Rp3,125.70

Rp18,754.20
Rp29,000.00
Rp31,900.00
TOTAL COST
Rp2,250.00
Rp50.00
Rp1,000.00
Rp4,000.00
Rp1,000.00
3000
1466
2850
160
270

Rp16,046.00
Rp3,209.20

Rp19,255.20
Rp29,000.00
Rp31,900.00
 STAN
MENU
PORTION
QUANTITY UNIT
4 BJ
100 ML
10 ML
1 BLN
1 BLN
6 BLN
1 BLN
10 ML
1 GR
150 GR
10 ML

D RECIPE STAN
MERICANO MENU
PORTION
UNIT COST TOTAL COST QUANTITY UNIT
150 Rp2,250.00 2 BJ
0.5 Rp90.00 100 ML
Rp0.00 1 ML
4000 Rp4,000.00 1 BLN
1000 1000 1 BLN
500 3000 6 BLN
 1466 1466 1 BLN
1.5 225 10 ML
0 1 GR
0 150 GR
10 ML
Rp12,031.00
20% Rp2,406.20

ND TOTAL Rp14,437.20
ING PRICE Rp25,000.00

10% Rp27,500.00

D RECIPE STAN
EE LATTE ICE MENU
PORTION
UNIT COST TOTAL COST QUANTITY UNIT
150 Rp2,250.00 10 BJ
0.5 Rp50.00 100 ML
1.5 Rp225.00 1 ML
4000 Rp4,000.00 1 BLN
1000 1000 1 BLN
500 3000 6 BLN
1466 1466 1 BLN
19 2850 10 ML
16 560 5 GR
90 270 150 GR

Rp15,671.00
20% Rp3,134.20

ND TOTAL Rp18,805.20
ING PRICE Rp28,000.00
10% Rp30,800.00

D RECIPE STAN
TO CARAMEL ICE MENU
 PORTION
UNIT COST TOTAL COST QUANTITY UNIT
150 Rp2,250.00 15 BJ
0.5 Rp50.00 100 ML
16 Rp320.00 30 ML
4000 Rp4,000.00 1 BLN
1000 Rp1,000.00 1 BLN
500 3000 6 BLN
1466 1466 1 BLN
19 2850 5 ML
500 2500 1 GR
120 1800 150 GR
90 270
Rp19,506.00
20% Rp3,901.20

ND TOTAL Rp23,407.20
ING PRICE Rp30,000.00
10% Rp33,000.00

D RECIPE
PPUCINO ICE

UNIT COST TOTAL COST

150 Rp2,250.00
0.5 Rp50.00
1.5 Rp225.00
4000 Rp4,000.00
1000 Rp1,000.00
500 3000
1466 1466
19 2850
16 560
90 270

Rp15,671.00
20% Rp3,134.20
ND TOTAL Rp18,805.20
ING PRICE Rp28,000.00
10% Rp30,800.00

D RECIPE
MEL LATTE ICE

UNIT COST TOTAL COST

150 Rp2,250.00
0.5 Rp50.00
16 Rp240.00
4000 Rp4,000.00
1000 Rp1,000.00
500 3000
1466 1466
19 2850
120 1800
90 270
1.5 225
Rp17,151.00
20% Rp3,430.20

ND TOTAL Rp20,581.20
ING PRICE Rp30,000.00
10% Rp33,000.00

D RECIPE
LLA LATTE ICE

UNIT COST TOTAL COST

150 Rp2,250.00
0.5 Rp50.00
16 Rp240.00
4000 Rp4,000.00
1000 Rp1,000.00
 500 3000
1466 1466
19 2850
120 1800
90 270
1.5 225
Rp17,151.00
20% Rp3,430.20

ND TOTAL Rp20,581.20
ING PRICE Rp30,000.00
10% Rp33,000.00

D RECIPE
NUT LATTE ICE

UNIT COST TOTAL COST

150 Rp2,250.00
0.5 Rp50.00
16 Rp240.00
4000 Rp4,000.00
1000 Rp1,000.00
500 3000
1466 1466
19 2850
120 1800
90 270
1.5 225
Rp17,151.00
20% Rp3,430.20

ND TOTAL Rp20,581.20
ING PRICE Rp30,000.00
10% Rp33,000.00

D RECIPE
NA LATTE ICE

UNIT COST TOTAL COST

150 Rp2,250.00
0.5 Rp50.00
16 Rp240.00
4000 Rp4,000.00
1000 Rp1,000.00
500 3000
1466 1466
19 2850
120 1800
90 270
1.5 225
Rp17,151.00
20% Rp3,430.20

ND TOTAL Rp20,581.20
ING PRICE Rp30,000.00
10% Rp33,000.00

D RECIPE
EN LATTE ICE

UNIT COST TOTAL COST

150 Rp2,250.00
0.5 Rp50.00
16 Rp240.00
4000 Rp4,000.00
1000 Rp1,000.00
500 3000
1466 1466
19 2850
120 3000
90 270
1.5 225
Rp18,351.00
 20% Rp3,670.20

ND TOTAL Rp22,021.20
ING PRICE Rp30,000.00
10% Rp33,000.00

D RECIPE
SUSU JAYA ICE

UNIT COST TOTAL COST

150 Rp2,250.00
0.5 Rp50.00
16 Rp240.00
4000 Rp4,000.00
1000 Rp1,000.00
500 3000
1466 1466
11 440
90 270
1.5 225

Rp12,941.00
20% Rp2,588.20

ND TOTAL Rp15,529.20
ING PRICE Rp30,000.00
10% Rp33,000.00

D RECIPE
PANDAN WANGI ICE

UNIT COST TOTAL COST

150 Rp2,250.00
0.5 Rp50.00
120 Rp1,800.00
4000 Rp4,000.00
 1000 Rp1,000.00
500 3000
1466 1466
19 2850
120 1200
90 270
1.5 225
Rp18,111.00
20% Rp3,622.20

ND TOTAL Rp21,733.20
ING PRICE Rp30,000.00
10% Rp33,000.00
 SIGNATURE
STANDARD RECIPE
MOJITO STRAWBERRY MENU
PORTION
PURCHASE INGREDIENT UNIT COST TOTAL COST QUANTITY
10000 BUAH STRAWBERRY 300 Rp1,200.00 2
5000 SPRITE 13 Rp1,300.00 100
120000 SYRUP STRAWBERRY 120 Rp1,200.00 10
32000000 SEWA TEMPAT 4000 Rp4,000.00 1
7000000 LISTRIK 1000 Rp1,000.00 1
2000000 KARYAWAN 500 Rp3,000.00 6
44000 TRANSPORT 1466 Rp1,466.00 1
120000 SYRUP MOJITO 120 Rp1,200.00 10
20000 SELASIH 80 Rp80.00 1
30000 ES BATU 1.5 Rp225.00 150
80000 GULA CAIR 16 160 10
TOTAL Rp14,831.00
ADDITIONAL COST 20% Rp2,966.20

GRAND TOTAL Rp17,797.20

SELLING PRICE Rp30,000.00

HARGA JUAL + PPn 1 10% Rp33,000.00

STANDARD RECIPE
MOJITO YAKULT MENU
PORTION
PURCHASE INGREDIENT UNIT COST TOTAL COST QUANTITY
40000 BUAH LEMON 400 Rp800.00 10
5000 SPRITE 13 Rp1,300.00 100
10000 YAKULT 2000 Rp2,000.00 1
32000000 SEWA TEMPAT 4000 Rp4,000.00 1
7000000 LISTRIK 1000 Rp1,000.00 1
2000000 KARYAWAN 500 Rp3,000.00 6
 44000 TRANSPORT 1466 Rp1,466.00 1
120000 SYRUP MOJITO 120 Rp1,200.00 10
20000 SELASIH 80 Rp80.00 1
30000 ES BATU 1.5 Rp225.00 150
80000 GULA CAIR 16 160
TOTAL Rp15,231.00
ADDITIONAL COST 20% Rp3,046.20

GRAND TOTAL Rp18,277.20

SELLING PRICE Rp30,000.00

HARGA JUAL + PPn 1 10% Rp33,000.00

STANDARD RECIPE
OCEAN BLUE MENU
PORTION
PURCHASE INGREDIENT UNIT COST TOTAL COST QUANTITY
110000 SYRUP BLUE CURAC 110 Rp1,100.00 10
5000 SPRITE 13 Rp1,300.00 40
3000 ESPRESSO 1500 Rp1,500.00 5
32000000 SEWA TEMPAT 4000 Rp4,000.00 1
7000000 LISTRIK 1000 Rp1,000.00 1
2000000 KARYAWAN 500 Rp3,000.00 6
44000 TRANSPORT 1466 Rp1,466.00 1
90000 SYRUP ROSE 100 Rp1,000.00 10
120000 SYRUP LEMON 120 Rp600.00 5
30000 ES BATU 1.5 Rp225.00 150
0 60
TOTAL Rp15,191.00
ADDITIONAL COST 20% Rp3,038.20

GRAND TOTAL Rp18,229.20

SELLING PRICE Rp32,000.00
HARGA JUAL + PPn 1 10% Rp35,200.00

STANDARD RECIPE
BLACK MOJITO
PURCHASE INGREDIENT UNIT COST TOTAL COST
120000 SYRUP MOJITO 120 Rp1,800.00
5000 SPRITE 13 Rp1,300.00
3000 ESPRESSO 20 Rp600.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
44000 TRANSPORT 1466 Rp1,466.00
120000 SYRUP LEMON 120 Rp600.00
38000 LEMON KERING 100 Rp100.00
30000 ES BATU 1.5 Rp225.00
0
TOTAL Rp14,091.00
ADDITIONAL COST 20% Rp2,818.20

GRAND TOTAL Rp16,909.20

SELLING PRICE Rp32,000.00
HARGA JUAL + PPn 1 10% Rp35,200.00
URE
STANDARD RECIPE
MOJITO LEMON
ORTION
UNIT PURCHASE INGREDIENT UNIT COST TOTAL COST
BJ 40000 BUAH LEMON 400 Rp800.00
ML 5000 SPRITE 13 Rp1,300.00
ML 120000 SYRUP LEMON 120 Rp1,200.00
BLN 32000000 SEWA TEMPAT 4000 Rp4,000.00
BLN 7000000 LISTRIK 1000 Rp1,000.00
BLN 2000000 KARYAWAN 500 Rp3,000.00
BLN 44000 TRANSPORT 1466 Rp1,466.00
ML 120000 SYRUP MOJITO 120 Rp1,200.00
GR 20000 SELASIH 80 Rp80.00
GR 30000 ES BATU 1.5 Rp225.00
ML 80000 GULA CAIR 16 160
TOTAL Rp14,431.00
ADDITIONAL COST 20% Rp2,886.20

GRAND TOTAL Rp17,317.20

SELLING PRICE Rp30,000.00

HARGA JUAL + PPn 1 10% Rp33,000.00

STANDARD RECIPE
BERRY PINK
ORTION
UNIT PURCHASE INGREDIENT UNIT COST TOTAL COST
BJ 120000 SYRUP LYCHEE 120 Rp1,200.00
ML 5000 SPRITE 13 Rp1,300.00
ML 10000 YAKULT 2000 Rp2,000.00
BLN 32000000 SEWA TEMPAT 4000 Rp4,000.00
BLN 7000000 LISTRIK 1000 Rp1,000.00
BLN 2000000 KARYAWAN 500 Rp3,000.00
 BLN 44000 TRANSPORT 1466 Rp1,466.00
ML 120000 SYRUP FRAMBOZE 120 Rp1,200.00
GR 38000 BUAH LYCHEE 3200 Rp3,200.00
GR 30000 ES BATU 1.5 Rp225.00
0
TOTAL Rp18,591.00
ADDITIONAL COST 20% Rp3,718.20

GRAND TOTAL Rp22,309.20

SELLING PRICE Rp33,000.00

HARGA JUAL + PPn 1 10% Rp36,300.00

STANDARD RECIPE
SI MERAH
ORTION
UNIT PURCHASE INGREDIENT UNIT COST TOTAL COST
BJ 120000 SYRUP LYCHEE 120 Rp1,200.00
ML 5000 SPRITE 13 Rp520.00
ML 120000 SYRUP LEMON 120 Rp600.00
BLN 32000000 SEWA TEMPAT 4000 Rp4,000.00
BLN 7000000 LISTRIK 1000 Rp1,000.00
BLN 2000000 KARYAWAN 500 Rp3,000.00
BLN 44000 TRANSPORT 1466 Rp1,466.00
ML 120000 SYRUP FRAMBOZE 120 Rp1,200.00
GR 123700 SYRUP PSSION FRUIT 123 Rp615.00
GR 30000 ES BATU 1.5 Rp225.00
ML 30000 APPLE JUICE 30 1800
TOTAL Rp15,626.00
ADDITIONAL COST 20% Rp3,125.20

GRAND TOTAL Rp18,751.20

SELLING PRICE Rp32,000.00
HARGA JUAL + PPn 1 10% Rp35,200.00
 MANUA
STANDARD RECIPE
MENU KOPI TUBRUK ROBUSTA
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
10 GR 110000 KOPI ROBUSTA 110
100 ML 9000 AIR 0.5
1 BJ 600000 CUP 600
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 2000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466
1 BJ 20000 GULA SACHET 200

TOTAL
ADDITIONAL C 20%

GRAND TOTAL
SELLING PRICE

HARGA JUAL + 10%

STANDARD RECIPE
MENU VIETNAM DRIP HOT
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
25 ML 12000 SKM 25
15 GR 11000 COFFEE ROBUS 110
150 ML 9000 AIR 1.5
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 20000000 KARYAWAN 500
 1 BLN 44000 TRANSPORT 1466

TOTAL
ADDITIONAL C 20%

GRAND TOTAL
SELLING PRICE

HARGA JUAL + 10%

STANDARD RECIPE
MENU V60
PORTION
QUANTITY UNIT PURCHASE INGREDIENT UNIT COST
1 ML 65000 PAPER FILTER 650
15 GR 11000 COFFEE ARABI 110
150 ML 9000 AIR 1.5
1 BLN 32000000 SEWA TEMPAT 4000
1 BLN 7000000 LISTRIK 1000
6 BLN 20000000 KARYAWAN 500
1 BLN 44000 TRANSPORT 1466

TOTAL
ADDITIONAL C 20%

GRAND TOTAL
SELLING PRICE
HARGA JUAL + 10%
 MANUAL BREW
PE STANDARD RECIPE
TA MENU KOPI TUBRUK ARABICA
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENTUNIT COST
Rp1,100.00 10 GR 80000 KOPI ARABI 400
Rp50.00 100 ML 9000 AIR 0.5
Rp600.00 1 BJ 600000 CUP 600
Rp4,000.00 1 BLN 32000000 SEWA TEMP 4000
Rp1,000.00 1 BLN 7000000 LISTRIK 1000
Rp3,000.00 6 BLN 2000000 KARYAWAN 500
Rp1,466.00 1 BLN 44000 TRANSPORT 1466
Rp200.00 1 BJ 20000 GULA SACH 200
Rp0.00
Rp0.00

### TOTAL
Rp2,283.20 ADDITIONAL20%

### GRAND TOTAL

### SELLING PRICE

### HARGA JUAL 10%

PE STANDARD RECIPE
MENU VIETNAM DRIP ICE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENTUNIT COST
Rp625.00 25 ML 12000 SKM 25
Rp1,650.00 15 GR 11000 COFFEE RO 110
Rp225.00 150 ML 9000 AIR 1.5
4000 1 BLN 32000000 SEWA TEMP 4000
1000 1 BLN 7000000 LISTRIK 1000
3000 6 BLN 20000000 KARYAWAN 500
 1466 1 BLN 44000 TRANSPORT 1466
0 150 GR 30000 ES BATU 1.5
0
0

### TOTAL
Rp2,393.20 ADDITIONAL20%

### GRAND TOTAL

### SELLING PRICE

### HARGA JUAL 10%

PE STANDARD RECIPE
MENU V60 JAPANESE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE INGREDIENTUNIT COST
Rp625.00 25 ML 12000 PAPER FILT 25
Rp1,650.00 15 GR 11000 COFFEE ARA 110
Rp225.00 150 ML 9000 AIR 1.5
4000 1 BLN 32000000 SEWA TEMP 4000
1000 1 BLN 7000000 LISTRIK 1000
3000 6 BLN 20000000 KARYAWAN 500
1466 1 BLN 44000 TRANSPORT 1466
0 150 GR 30000 ES BATU 1.5
0
0

### TOTAL
Rp2,438.20 ADDITIONAL20%

### GRAND TOTAL

### SELLING PRICE
### HARGA JUAL 10%
PE STANDARD RECI
ICA MENU HOT CHOCO
PORTION
TOTAL COST QUANTITY UNIT PURCHASE
Rp4,000.00 13 GR 140000
Rp50.00 150 ML 19000
600 10 ML 12000
4000 1 BLN 32000000
1000 1 BLN 7000000
3000 6 BLN 2000000
1466 1 BLN 44000
200
0
0

###
Rp2,863.20

###
###

###

PE STANDARD RECI
E MENU RED VELVET LATTE
PORTION
TOTAL COST QUANTITY UNIT PURCHASE
Rp625.00 13 GR 140000
Rp1,650.00 150 ML 19000
Rp225.00 10 ML 12000
4000 1 BLN 32000000
1000 1 BLN 7000000
3000 6 BLN 2000000
 1466 1 BLN 44000
225
0
0

###
Rp2,438.20

###
###

###

PE STANDARD RECI
MENU TARO LATTE HO
PORTION
TOTAL COST QUANTITY UNIT PURCHASE
Rp625.00 13 GR 140000
Rp1,650.00 150 ML 19000
Rp225.00 10 ML 12000
4000 1 BLN 32000000
1000 1 BLN 7000000
3000 6 BLN 2000000
1466 1 BLN 44000
250
0
0

###
Rp2,438.00

###
###
###

STANDARD RECI
MENU MATCHA LATE H
PORTION
QUANTITY UNIT PURCHASE
13 GR 190000
150 ML 19000
10 ML 12000
1 BLN 32000000
1 BLN 7000000
6 BLN 2000000
1 BLN 44000

STANDARD RECI
MENU BUBBLE GUM LATTE
PORTION
QUANTITY UNIT PURCHASE
13 GR 140000
150 ML 19000
10 ML 12000
1 BLN 32000000
1 BLN 7000000
6 BLN 2000000
1 BLN 44000
 STANDARD RECI
MENU HOT CHOCO BANA
PORTION
QUANTITY UNIT PURCHASE
13 GR 140000
150 ML 19000
5 ML 12000
1 BLN 32000000
1 BLN 7000000
6 BLN 2000000
1 BLN 44000
10 GR 110000

STANDARD RECI
MENU LEMON TEA HO
PORTION
QUANTITY UNIT PURCHASE
1 BJ 14000
150 ML 9000
1 ML 40000
1 BLN 32000000
1 BLN 7000000
 6 BLN 2000000
1 BLN 44000

STANDARD RECI
MENU ICE CHOCO REGA
PORTION
QUANTITY UNIT PURCHASE
20 GR 140000
150 ML 19000
15 ML 12000
1 BLN 32000000
1 BLN 7000000
6 BLN 2000000
1 BLN 44000
150 GR 30000
1 BJ 600
3 GR 90000
1 BJ 25000
 NON COFFEE BASED
STANDARD RECIPE STANDAR
HOT CHOCO MENU I
PORTION
INGREDIENT UNIT COSTTOTAL COST QUANTITY UNIT
CHOCO POWDER 140 Rp1,820.00 20 GR
FRESHMILK 19 Rp2,850.00 150 ML
SKM 12 Rp120.00 15 ML
SEWA TEMPAT 4000 Rp4,000.00 1 BLN
LISTRIK 1000 Rp1,000.00 1 BLN
KARYAWAN 500 Rp3,000.00 6 BLN
TRANSPORT 1466 Rp1,466.00 1 BLN
150 GR
Rp0.00 1 BJ
Rp0.00 3 GR

TOTAL Rp14,256.00
ADDITIONAL COST 20% Rp2,851.20

GRAND TOTAL Rp17,107.20

SELLING PRICE Rp25,000.00

HARGA JUAL + PPn 10% Rp27,500.00

STANDARD RECIPE STANDAR

RED VELVET LATTE HOT MENU RED VE
PORTION
INGREDIENT UNIT COSTTOTAL COST QUANTITY UNIT
RED VELVET POWDE 140 Rp1,820.00 20 GR
FRESHMILK 19 Rp2,850.00 150 ML
SKM 12 Rp120.00 15 ML
SEWA TEMPAT 4000 Rp4,000.00 1 BLN
LISTRIK 1000 Rp1,000.00 1 BLN
KARYAWAN 500 Rp3,000.00 6 BLN
 TRANSPORT 1466 Rp1,466.00 1 BLN
150 GR
Rp0.00 1 BJ
Rp0.00 3 GR

TOTAL Rp14,256.00
ADDITIONAL COST 20% Rp2,851.20

GRAND TOTAL Rp17,107.20

SELLING PRICE Rp25,000.00

HARGA JUAL + PPn 10% Rp27,500.00

STANDARD RECIPE STANDAR

TARO LATTE HOT MENU TAR
PORTION
INGREDIENT UNIT COSTTOTAL COST QUANTITY UNIT
TARO POWDER 140 Rp1,820.00 20 GR
FRESHMILK 19 Rp2,850.00 150 ML
SKM 12 Rp120.00 15 ML
SEWA TEMPAT 4000 Rp4,000.00 1 BLN
LISTRIK 1000 Rp1,000.00 1 BLN
KARYAWAN 500 Rp3,000.00 6 BLN
TRANSPORT 1466 Rp1,466.00 1 BLN
150 GR
Rp0.00 1 BJ
Rp0.00 3 GR

TOTAL Rp14,256.00
ADDITIONAL COST 20% Rp2,851.20

GRAND TOTAL Rp17,107.20

SELLING PRICE Rp25,000.00
HARGA JUAL + PPn 10% Rp27,500.00

STANDARD RECIPE STANDAR

MATCHA LATE HOT MENU MATC
 PORTION
INGREDIENT UNIT COSTTOTAL COST QUANTITY UNIT
MATCHA POWDER 190 Rp2,470.00 20 GR
FRESHMILK 19 Rp2,850.00 150 ML
SKM 12 Rp120.00 15 ML
SEWA TEMPAT 4000 Rp4,000.00 1 BLN
LISTRIK 1000 Rp1,000.00 1 BLN
KARYAWAN 500 Rp3,000.00 6 BLN
TRANSPORT 1466 Rp1,466.00 1 BLN
150 GR
Rp0.00 1 BJ
Rp0.00 3 GR

TOTAL Rp14,906.00
ADDITIONAL COST 20% Rp2,981.20

GRAND TOTAL Rp17,887.20

SELLING PRICE Rp25,000.00
HARGA JUAL + PPn 10% Rp27,500.00

STANDARD RECIPE STANDAR

BUBBLE GUM LATTE HOT MENU BUBBLE
PORTION
INGREDIENT UNIT COSTTOTAL COST QUANTITY UNIT
BUBBLE GUM POWDE 138 Rp1,794.00 20 GR
FRESHMILK 19 Rp2,850.00 150 ML
SKM 12 Rp120.00 15 ML
SEWA TEMPAT 4000 Rp4,000.00 1 BLN
LISTRIK 1000 Rp1,000.00 1 BLN
KARYAWAN 500 Rp3,000.00 6 BLN
TRANSPORT 1466 Rp1,466.00 1 BLN
150 GR
Rp0.00 1 BJ
Rp0.00 3 GR

TOTAL Rp14,230.00
ADDITIONAL COST 20% Rp2,846.00
 GRAND TOTAL Rp17,076.00
SELLING PRICE Rp25,000.00
HARGA JUAL + PPn 10% Rp27,500.00

STANDARD RECIPE STANDAR

HOT CHOCO BANANA MENU ICE C
PORTION
INGREDIENT UNIT COSTTOTAL COST QUANTITY UNIT
CHOCO POWDER 140 Rp1,820.00 20 GR
FRESHMILK 19 Rp2,850.00 150 ML
SKM 12 Rp60.00 15 ML
SEWA TEMPAT 4000 Rp4,000.00 1 BLN
LISTRIK 1000 Rp1,000.00 1 BLN
KARYAWAN 500 Rp3,000.00 6 BLN
TRANSPORT 1466 Rp1,466.00 1 BLN
BANANA POWDER 138 Rp1,380.00 150 GR
Rp0.00 1 BJ
Rp0.00 3 GR
15 GR
TOTAL Rp15,576.00
ADDITIONAL COST 20% Rp3,115.20

GRAND TOTAL Rp18,691.20

SELLING PRICE Rp28,000.00
HARGA JUAL + PPn 10% Rp30,800.00

STANDARD RECIPE STANDAR

LEMON TEA HOT MENU LEM
PORTION
INGREDIENT UNIT COSTTOTAL COST QUANTITY UNIT
LEMON TEA POWDER 1400 Rp1,400.00 1 BJ
AIR 1.5 Rp225.00 150 ML
BUAH LEMON 800 Rp800.00 1 ML
SEWA TEMPAT 4000 Rp4,000.00 1 BLN
LISTRIK 1000 Rp1,000.00 1 BLN
 KARYAWAN 500 Rp3,000.00 6 BLN
TRANSPORT 1466 Rp1,466.00 1 BLN
150 GR
Rp0.00
Rp0.00

TOTAL Rp11,891.00
ADDITIONAL COST 20% Rp2,378.20

GRAND TOTAL Rp14,269.20

SELLING PRICE Rp25,000.00
HARGA JUAL + PPn 10% Rp27,500.00

STANDARD RECIPE STANDAR

ICE CHOCO REGAL MENU
PORTION
INGREDIENT UNIT COSTTOTAL COST QUANTITY UNIT
CHOCO POWDER 140 Rp2,800.00 1 BJ
FRESHMILK 19 Rp2,850.00 150 ML
SKM 12 Rp180.00 50 GR
SEWA TEMPAT 4000 Rp4,000.00 1 BLN
LISTRIK 1000 Rp1,000.00 1 BLN
KARYAWAN 500 Rp3,000.00 6 BLN
TRANSPORT 1466 Rp1,466.00 1 BLN
ES BATU 1.5 Rp225.00
CUP 600 Rp600.00
CREAMER 90 Rp270.00
BIKUIT REGAL 1000 1000
TOTAL Rp17,391.00
ADDITIONAL COST 20% Rp3,478.20

GRAND TOTAL Rp20,869.20

SELLING PRICE Rp30,000.00
HARGA JUAL + PPn 10% Rp33,000.00
SED
STANDARD RECIPE
ICE CHOCO

PURCHASE INGREDIENT UNIT COSTTOTAL COST

140000 CHOCO POWDER 140 Rp2,800.00
19000 FRESHMILK 19 Rp2,850.00
12000 SKM 12 Rp180.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
44000 TRANSPORT 1466 Rp1,466.00
30000 ES BATU 1.5 Rp225.00
600 CUP 600 Rp600.00
90000 CREAMER 90 Rp270.00

TOTAL Rp16,391.00
ADDITIONAL COST 20% Rp3,278.20

GRAND TOTAL Rp19,669.20

SELLING PRICE Rp26,000.00

HARGA JUAL + PPn 10% Rp28,600.00

STANDARD RECIPE
RED VELVET LATTE ICE

PURCHASE INGREDIENT UNIT COSTTOTAL COST

140000 RED VELVET POWDE 140 Rp2,800.00
19000 FRESHMILK 19 Rp2,850.00
12000 SKM 12 Rp180.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
 44000 TRANSPORT 1466 Rp1,466.00
30000 ES BATU 1.5 Rp225.00
600 CUP 600 Rp600.00
90000 CREAMER 90 Rp270.00

TOTAL Rp16,391.00
ADDITIONAL COST 20% Rp3,278.20

GRAND TOTAL Rp19,669.20

SELLING PRICE Rp26,000.00

HARGA JUAL + PPn 10% Rp28,600.00

STANDARD RECIPE
TARO LATTE ICE

PURCHASE INGREDIENT UNIT COSTTOTAL COST

140000 TARO POWDER 140 Rp2,800.00
19000 FRESHMILK 19 Rp2,850.00
12000 SKM 12 Rp180.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
44000 TRANSPORT 1466 Rp1,466.00
30000 ES BATU 1.5 Rp225.00
600 CUP 600 Rp600.00
90000 CREAMER 90 Rp270.00

TOTAL Rp16,391.00
ADDITIONAL COST 20% Rp3,278.20

GRAND TOTAL Rp19,669.20

SELLING PRICE Rp26,000.00
HARGA JUAL + PPn 10% Rp28,600.00

STANDARD RECIPE
MATCHA LATTE ICE
PURCHASE INGREDIENT UNIT COSTTOTAL COST
190000 MATCHA POWDER 190 Rp3,800.00
19000 FRESHMILK 19 Rp2,850.00
12000 SKM 12 Rp180.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
44000 TRANSPORT 1466 Rp1,466.00
30000 ES BATU 1.5 Rp225.00
600 CUP 600 Rp600.00
90000 CREAMER 90 Rp270.00

TOTAL Rp17,391.00
ADDITIONAL COST 20% Rp3,478.20

GRAND TOTAL Rp20,869.20

SELLING PRICE Rp26,000.00
HARGA JUAL + PPn 10% Rp28,600.00

STANDARD RECIPE
BUBBLE GUM LATTE ICE

PURCHASE INGREDIENT UNIT COSTTOTAL COST

110000 BUBBLE GUM POWD 138 Rp2,760.00
19000 FRESHMILK 19 Rp2,850.00
12000 SKM 12 Rp180.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
44000 TRANSPORT 1466 Rp1,466.00
30000 ES BATU 1.5 Rp225.00
600 CUP 600 Rp600.00
90000 CREAMER 90 Rp270.00

TOTAL Rp16,351.00
ADDITIONAL COST 20% Rp3,270.20
 GRAND TOTAL Rp19,621.20
SELLING PRICE Rp26,000.00
HARGA JUAL + PPn 10% Rp28,600.00

STANDARD RECIPE
ICE CHOCO BANANA

PURCHASE INGREDIENT UNIT COSTTOTAL COST

140000 CHOCO POWDER 140 Rp2,800.00
19000 FRESHMILK 19 Rp2,850.00
12000 SKM 12 Rp180.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
44000 TRANSPORT 1466 Rp1,466.00
30000 ES BATU 1.5 Rp225.00
600 CUP 600 Rp600.00
90000 CREAMER 90 Rp270.00
110000 BANANA POWDER 138 2070
TOTAL Rp18,461.00
ADDITIONAL COST 20% Rp3,692.20

GRAND TOTAL Rp22,153.20

SELLING PRICE Rp30,000.00
HARGA JUAL + PPn 10% Rp33,000.00

STANDARD RECIPE
LEMON TEA ICE

PURCHASE INGREDIENT UNIT COSTTOTAL COST

14000 LEMON TEA POWDE 1400 Rp1,400.00
9000 AIR 1.5 Rp225.00
40000 BUAH LEMON 800 Rp800.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
44000 TRANSPORT 1466 Rp1,466.00
30000 ES BATU 1.5 Rp225.00
Rp0.00
Rp0.00

TOTAL Rp12,116.00
ADDITIONAL COST 20% Rp2,423.20

GRAND TOTAL Rp14,539.20

SELLING PRICE Rp25,000.00
HARGA JUAL + PPn 10% Rp27,500.00

STANDARD RECIPE
THE POCI

PURCHASE INGREDIENT UNIT COSTTOTAL COST

6000 JASMIN TEA POWDE 1000 Rp1,000.00
9000 AIR 1.5 Rp225.00
24000 GULA BATU 96 Rp4,800.00
32000000 SEWA TEMPAT 4000 Rp4,000.00
7000000 LISTRIK 1000 Rp1,000.00
2000000 KARYAWAN 500 Rp3,000.00
44000 TRANSPORT 1466 Rp1,466.00

Rp0.00
Rp0.00

TOTAL Rp15,491.00
ADDITIONAL COST 20% Rp3,098.20

GRAND TOTAL Rp18,589.20

SELLING PRICE Rp25,000.00
HARGA JUAL + PPn 10% Rp27,500.00
 SNACK N FO
STANDARD RECIPE
MENU KENTANG GORENG / French fries
PORTION
QUANTITY UNIT PURCHASE
INGREDIENT
UNIT COSTTOTAL COST
150 GR 65000 FRENC FRI 2500 Rp3,900.00
2 GR 4090 BUMBU FF 25 Rp327.20
9 Rp0.00
9 Rp0.00
1 Rp0.00
0
0
0
0
0

TOTAL Rp4,227.20
ADDITION20% Rp845.44
FOOD COS 2.857143
GRAND TOTAL Rp5,072.64
SELLING PRICE Rp14,493.26

HARGA JUA 10% Rp15,942.58

STANDARD RECIPE
MENU ROTI MARYAM
PORTION
QUANTITY UNIT PURCHASE
INGREDIENT
UNIT COSTTOTAL COST
2 PC 12000 MARYAM 5 Rp4,800.00
1 Rp0.00
1 Rp0.00
1 Rp0.00
1 Rp0.00
0
 0
0
0
0

TOTAL Rp4,800.00
ADDITION20% Rp960.00
FOOD COS 2.857143
GRAND TOTAL Rp5,760.00
SELLING PRICE Rp16,457.14

HARGA JUA 10% Rp18,102.86

ACK N FOOD
STANDARD RECIPE
MENU MIX PLATTER
PORTION
QUANTITY UNIT PURCHASE
INGREDIENT
UNIT COSTTOTAL COST
3 PC 12000 SCALLOP 32 Rp1,125.00
3 PC 12000 OTAK OTA 25 Rp1,440.00
12 GR 35000 BAKSO IK 500 Rp840.00
12 GR 35000 BAKSO UD 500 Rp840.00
GR 1 Rp0.00
0
0
0
0
0

TOTAL Rp4,245.00
ADDITION 10% Rp424.50
FOOD COS 2.857143
GRAND TOTAL Rp4,669.50
SELLING PRICE Rp13,341.43

HARGA JUA 10% Rp14,675.57

 STANDARD RECIPE
MENU KOPI SUSUAN

PORTION
QUANTITY UNIT PURCHASE
INGREDIENT
UNIT COST
30 ML 18000 SKM 400
200 ML 15000 AIR 19000
5 GR 95000 KRIMER 1000
18 ML 130000 KOPI ROB 1000
1
1
1
1

TOTAL
ADDITION 20%
BEVERAGE2.857143
GRAND TOTAL
SELLING PRICE
HARGA JUA 10%

STANDARD RECIPE
MENU KOPI SUSUAN 1L SKM

PORTION
QUANTITY UNIT PURCHASE
INGREDIENT
UNIT COST
200 ML 18000 SKM 400
1000 ML 15000 AIR 19000
30 GR 95000 KRIMER 1000
90 GR 140000 KOPI BLE 1000
1
1
1
1
 TOTAL
ADDITION 20%
BEVERAGE2.857143
GRAND TOTAL
SELLING PRICE
HARGA JUA 10%

STANDARD RECIPE
MENU KOPI SUSUAN 1L PREMIUM

PORTION
QUANTITY UNIT PURCHASE
INGREDIENT
UNIT COST
600 ML 18000 SUSU 1000
100 ML 15000 AIR 19000
0 GR 95000 KRIMER 1000
50 GR 140000 KOPI BLE 1000
100 ml 120000 SYRUP 750
50 ml 15000 GULA 1500
1
1

TOTAL
ADDITION 20%
BEVERAGE2.857143
GRAND TOTAL
SELLING PRICE
HARGA JUA 10%
CIPE
AN

TOTAL COST
Rp1,350.00
Rp157.89
Rp475.00
Rp1,170.00
Rp0.00
Rp0.00
Rp0.00
Rp0.00
0
0

Rp3,152.89
Rp630.58

Rp3,783.47
Rp10,809.92
Rp11,890.92

CIPE
L SKM

TOTAL COST
Rp9,000.00
Rp789.47
Rp2,850.00
Rp6,300.00
Rp0.00
Rp0.00
Rp0.00
Rp0.00
 0
0

Rp18,939.47
Rp3,787.89

Rp22,727.37
Rp64,935.34
Rp71,428.87

CIPE
PREMIUM

TOTAL COST
Rp10,800.00
Rp78.95
Rp0.00
Rp3,500.00
Rp16,000.00
Rp500.00
Rp0.00
Rp0.00
0
0

Rp30,878.95
Rp6,175.79

Rp37,054.74
Rp105,870.68
Rp116,457.74