Beverage Ingredient Costs
Beverage Ingredient Costs
CHOCOLATE ICE
Ingredient Unit Volume/Unit Used Price/Unit
Choco powder gr 760 20 Rp 156,000
Take away cup pcs 25 1 Rp 32,500
Fresh Milk ml 946 150 Rp 19,000
Ice Cube gr 15000 150 Rp 15,000
SKM gr 385 20 Rp 12,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
CHOCOLATE CARAMEL
Ingredient Unit Volume/Unit Used Price/Unit
Choco powder gr 760 10 Rp 156,000
Fresh Milk ml 946 170 Rp 19,000
Take away cup pcs 25 1 Rp 32,500
Caramel syrup ml 750 10 Rp 111,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
CHOCOLATE HAZELNUT
Ingredient Unit Volume/Unit Used Price/Unit
Choco powder gr 760 10 Rp 156,000
Fresh Milk ml 946 150 Rp 19,000
Hazelnut syrup ml 750 10 Rp 111,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
MATCHA LATTE
Ingredient Unit Volume/Unit Used Price/Unit
Matcha powder gr 760 10 Rp 156,000
Fresh Milk ml 946 170 Rp 19,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
RED VELVETLATTE
Ingredient Unit Volume/Unit Used Price/Unit
Red Velvet powder gr 760 10 Rp 156,000
Fresh Milk ml 946 170 Rp 19,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
VANILLA REGAL
Ingredient Unit Volume/Unit Used Price/Unit
Vanilla syrup ml 750 20 Rp 111,000
Fresh Milk ml 946 150 Rp 19,000
Ice Cube gr 15000 150 Rp 15,000
Regal gr 320 5 Rp 21,000
Take away cup pcs 25 1 Rp 32,500
SKM gr 385 10 Rp 12,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
AVOCADO COFFEE
Ingredient Unit Volume/Unit Used Price/Unit
Avocado powder gr 800 20 Rp 180,000
Fresh Milk ml 946 150 Rp 19,000
Ice Cube gr 15000 150 Rp 15,000
Espresso ml 1000 9 Rp 185,000
Take away cup pcs 25 1 Rp 32,500
SKM gr 385 10 Rp 12,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Used Cost
Rp 4,105 LEMON TEA ICE
Rp 1,300 Ingredient Unit Volume/Unit
Rp 3,013 Tea based ml 1000
Rp 150 Lemon Juice ml 750
Rp 1,480 Ice Cube gr 15000
Rp 750 Sugar ml 1000
Rp 10,798 Take away cup pcs 25
Rp 1,080 Lemon slice pcs 1000
Rp 11,878
Rp 32,000
37%
Rp 38,720
Used Cost
Rp 2,053 STRAWBERRY TEA
Rp 3,013 Ingredient Unit Volume/Unit
Rp 1,480 Tea based ml 1000
Rp 6,545 Strawberry syrup ml 750
Rp 655 Ice Cube gr 15000
Rp 7,200 Strawberry Fruit gr 250
Rp 32,000 Take away cup pcs 25
22% Sugar ml 1000
Rp 38,720
Used Cost
Rp 4,105
Rp 3,013
Rp 150
Rp 1,480 YUZU TEA ICE
Rp 1,300 Ingredient Unit Volume/Unit
Rp 10,048 Tea based ml 1000
Rp 1,005 Ice Cube gr 15000
Rp 11,053 Yuzu syrup ml 750
Rp 32,000 Lemon Juice ml 750
35% Sugar ml 1000
Rp 38,720 Take away cup pcs 25
Lemon slice pcs 1000
Used Cost
Rp 2,053
Rp 3,414
Rp 5,467
Rp 547
Rp 6,014
Rp 32,000 LYCHEE YUZU TEA ICE
19% Ingredient Unit Volume/Unit
Rp 38,720 Tea based ml 1000
Ice Cube gr 15000
Yuzu syrup ml 750
Used Cost Lychee syrup ml 750
Rp 4,105 Take away cup pcs 25
Rp 3,013 Lychee Fruit pcs 20
Rp 150
Rp 312
Rp 1,300
Rp 8,880
Rp 888
Rp 9,768
Rp 32,000
31% PEACH YUZU TEA ICE
Rp 38,720 Ingredient Unit Volume/Unit
Tea based ml 1000
Ice Cube gr 15000
Used Cost Yuzu syrup ml 750
Rp 2,053 Peach syrup ml 750
Rp 3,414 Take away cup pcs 25
Rp 5,467 Peach Fruit gr 200
Rp 547
Rp 6,014
Rp 30,000
20%
Rp 36,300
Used Cost
Rp 4,105
Rp 3,013 LIME MOJITO
Rp 150 Ingredient Unit Volume/Unit
Rp 1,800 Lime Juice ml 1000
Rp 1,300 Ice Cube gr 15000
Rp 312 Mint syrup ml 750
Rp 10,680 Lemon Juice ml 750
Rp 1,068 Sugar ml 1000
Rp 11,748 Take away cup pcs 25
Rp 38,000 Sprite ml 1000
31%
Rp 45,980
Used Cost
Rp 2,960
Rp 3,013
Rp 1,300 LYCHEE MOJITO
Rp 150 Ingredient Unit Volume/Unit
Rp 312 Lime Juice ml 1000
Rp 7,734 Ice Cube gr 15000
Rp 773 Mint syrup ml 750
Rp 8,508 Lychee syrup ml 750
Rp 35,000 Sprite ml 1000
24% Take away cup pcs 25
Rp 42,350 Lychee Fruit pcs 20
Used Cost
Rp 2,960
Rp 3,013
Rp 150
Rp 328
Rp 1,300 PEACH MOJITO
Rp 312 Ingredient Unit Volume/Unit
Rp 8,062 Lime Juice ml 1000
Rp 806 Ice Cube gr 15000
Rp 8,869 Mint syrup ml 750
Rp 38,000 Peach syrup ml 750
23% Sprite ml 1000
Rp 45,980 Take away cup pcs 25
Peach Fruit gr 200
Used Cost
Rp 2,960
Rp 3,013
Rp 150
Rp 1,300
Rp 312
Rp 7,734 STRAWBERRY MOJITO
Rp 773 Ingredient Unit Volume/Unit
Rp 8,508 Lime Juice ml 1000
Rp 35,000 Ice Cube gr 15000
24% Mint syrup ml 750
Rp 42,350 Strawberry syrup ml 750
Sprite ml 1000
Take away cup pcs 25
Used Cost Strawberry Fruit gr 250
Rp 4,500
Rp 3,013
Rp 150
Rp 1,665
Rp 1,300
Rp 312
Rp 10,939
Rp 1,094 YUZU MOJITO
Rp 12,033 Ingredient Unit Volume/Unit
Rp 45,000 Lime Juice ml 1000
27% Ice Cube gr 15000
Rp 54,450 Mint syrup ml 750
Yuzu syrup ml 750
Sprite ml 1000
Used Cost Take away cup pcs 25
Rp 4,500 Lemon slice pcs 1000
Rp 3,013
Rp 150
Rp 1,800
Rp 1,300
Rp 312
Rp 11,074
Rp 1,107
Rp 12,182
Rp 38,000
32% WHIPPED CREAM
Rp 45,980 Ingredient Unit Volume/Unit
Milac ml 500
Charger pcs 10
EXTRASHOT
Ingredient Unit Volume/Unit
COFFEE BEANS gr 1000
Used Price/Unit Used Cost
150 Rp 4,000 Rp 600
20 Rp 15,000 Rp 300
150 Rp 15,000 Rp 2,250
Total Bev Cost Rp 3,150
Add 10% Rp 683
Sub Total Cost Rp 3,833
Selling Price Rp 20,000
Cost (%) 19%
Net Price Rp 24,200
Americano
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 9 Rp 185,000
Air ml 19000 150 Rp 19,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Santorini
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 9 Rp 185,000
Air ml 19000 150 Rp 19,000
Sugar ml 1000 20 Rp 15,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Magic Latte
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 18 Rp 185,000
Freshmilk ml 946 150 Rp 19,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Café Latte
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 9 Rp 185,000
Freshmilk ml 946 180 Rp 19,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Cappucino
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 9 Rp 185,000
Freshmilk ml 946 150 Rp 19,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Caramel Macchiato
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 9 Rp 185,000
Fresh Milk ml 946 150 Rp 19,000
caramel syrup ml 750 10 Rp 111,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Hazelnut Latte
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 9 Rp 185,000
Fresh Milk ml 946 150 Rp 19,000
Hazelnut Syrup ml 750 10 Rp 111,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Vanilla Latte
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 9 Rp 185,000
Fresh Milk ml 946 150 Rp 19,000
Vanilla syrup ml 750 10 Rp 111,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Butterscotch Latte
Ingredient Unit Volume/Unit Used Price/Unit
Espresso gr 1000 9 Rp 185,000
Fresh Milk ml 946 150 Rp 19,000
Butterscotch syrup ml 750 10 Rp 110,000
Total Bev Cost
Add 10%
Sub Total Cost
Selling Price
Cost (%)
Net Price
Americano
Used Cost Ingredient Unit Volume/Unit Used
Rp 1,665 Espresso gr 1000 9
Rp 150 Air ml 19000 150
Rp 1,815 Take away cup pcs 25 1
Rp 182 Ice Cube gr 15000 150
Rp 1,997
Rp 28,500
7%
Rp 34,485
Used Cost
Rp 1,665
Rp 150
Rp 300
Rp 2,115
Rp 212
Rp 2,327
Rp 28,000
8%
Rp 33,880
Used Cost
Rp 3,330
Rp 3,013
Rp 6,343
Rp 634
Rp 6,977
Rp 28,500
24%
Rp 34,485
Café Latte Ice
Used Cost Ingredient Unit Volume/Unit Used
Rp 1,665 Espresso gr 1000 9
Rp 3,615 Ice Cube gr 15000 150
Rp 5,280 Take away cup pcs 25 1
Rp 528 Freshmilk ml 946 170
Rp 5,808
Rp 28,500
20%
Rp 34,485
Used Cost
Rp 1,665 Caramel Macchiato ice
Rp 3,013 Ingredient Unit Volume/Unit Used
Rp 1,480 Espresso gr 1000 9
Rp 6,158 Ice Cube gr 15000 150
Rp 616 Freshmilk ml 946 150
Rp 6,773 Vanilla Syrup ml 750 20
Rp 30,000 Take away cup pcs 25 1
23% Caramel Sauce ml 1000 10
Rp 36,300
Used Cost
Rp 1,665
Rp 3,013
Rp 1,480 Hazelnut Latte Ice
Rp 6,158 Ingredient Unit Volume/Unit Used
Rp 616 Espresso gr 1000 9
Rp 6,773 Ice Cube gr 15000 150
Rp 30,000 Freshmilk ml 946 150
23% Take away cup pcs 25 1
Rp 36,300 Caramel Syrup ml 750 20
Used Cost
Rp 1,665
Rp 3,013
Rp 1,480
Rp 6,158 Vanilla Latte Ice
Rp 616 Ingredient Unit Volume/Unit Used
Rp 6,773 Espresso gr 1000 9
Rp 30,000 Ice Cube gr 15000 150
23% Freshmilk ml 946 150
Rp 36,300 Take away cup pcs 25 1
Vanilla Syrup ml 750 20
Used Cost
Rp 1,665
Rp 3,013
Rp 1,467
Rp 6,144
Rp 614 Butterscotch Latte
Rp 6,759 Ingredient Unit Volume/Unit Used
Rp 30,000 Espresso gr 1000 9
23% Ice Cube gr 15000 150
Rp 36,300 Freshmilk ml 946 150
Take away cup pcs 25 1
Butterscotch Syrup ml 750 20
Used Cost
Rp 1,665
Rp 3,013
Rp 1,800
Rp 1,300
Rp 1,100
Rp 113
Rp 8,990 Eskopi santorin
Rp 899 Ingredient Unit Volume/Unit Used
Rp 9,889 Espresso gr 1000 18
Rp 20,000 Ice Cube gr 15000 150
49% Take away cup pcs 25 1
Rp 24,200 simple syrup ml 1000 20
Used Cost
Rp 1,665
Rp 3,013
Rp 1,800
Rp 1,480
Rp 1,300
Rp 400
Rp 113
Rp 9,770
Rp 977 SOJU
Rp 10,747 Ingredient Unit Volume/Unit Used
Rp 30,000 Original & peach btl 20 1
36%
Rp 36,300
Heineken
Ingredient Unit Volume/Unit Used
PIN BOTTLE btl 24 1
Heineken
Ingredient Unit Volume/Unit Used
Beer Glass ml 20000 250
Price/Unit Used Cost
Rp 185,000 Rp 1,665
Rp 19,000 Rp 150
Rp 32,500 Rp 1,300
Rp 15,000 Rp 150
Total Bev Cost Rp 3,265
Add 10% Rp 327
Sub Total Cost Rp 3,592
Selling Price Rp 25,000
Cost (%) 14%
Net Price Rp 30,250
Price/Unit Used Cost
Rp 185,000 Rp 1,665
Rp 15,000 Rp 150
Rp 32,500 Rp 1,300
Rp 19,000 Rp 3,414
Total Bev Cost Rp 6,529
Add 10% Rp 653
Sub Total Cost Rp 7,182
Selling Price Rp 29,000
Cost (%) 25%
Net Price Rp 35,090
ABSENSI NOVEMBER
ABSENSI NOVEMBER
EMBER
EMBER
IN OUT
TGL NAMA BARANG STOCK KETERANGAN
QTY
1 MINERAL WATER 72 16 65 OFFICE
2 HEINEKEN BARREL 38000 19000 19000 OFFICE
3 HEINEKEN BOTTLE 48 0 48
4 CARAMEL 2250ml 250 2000 TEST & PENJUALAN
5 HAZELNUT 2250ml 250 2000 TEST & PENJUALAN
6 VANILLA 2250 400 1850 TEST & PENJUALAN
7 PANDAN 1500 100 1400 TEST & PENJUALAN
8 MINT 750 50 700 TEST & PENJUALAN
9 LYCHEE 2250 100 2150 TEST & PENJUALAN
10 PEACH 2250 100 2150 TEST & PENJUALAN
11 STRAWBERRY 2250 400 1850 TEST & PENJUALAN
12 YUZU 1500 80 1420 TEST & PENJUALAN
13 LEMON 1500 50 1450 TEST & PENJUALAN
14 BUTTERSCOOTCH 2250 80 2170 TEST & PENJUALAN
15 CHOCO PWD 2280 350 1930 TEST & PENJUALAN
16 MATCHA PWD 2280 80 2200 TEST & PENJUALAN
17 RED VELVET 2280 20 2260 TEST & PENJUALAN
18 CREAMER 5000 500 4500 TEST & PENJUALAN
19 AVOCADO 1520 50 1470 TEST & PENJUALAN
20 CARAMEL SAUCE 1000 40 960 TEST & PENJUALAN
21 GULA AREN 20000 6000 14000 EVENT WEDDING
22 HOUSE BLEND 5000 2000 3000 EVENT ,TEST, PENJUALAN
23 SKM 2190 190 2000 EVENT ,TEST, PENJUALAN
24 MILAC 2000 500 1500 PREPARE
25 THAI TEA
WASTE
IN OUT
TGL NAMA BARANG STOCK KETERANGAN
QTY
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
STOCK SANTORINI OCTOBER
IN OUT
NO NAMA BARANG STOCK AWAL
QTY
1 MINERAL WATER 65 0 3
2 HEINEKEN BARREL 19000 19000 26000
3 HEINEKEN BOTTLE 48 0 17
4 POKKA JPN GRNTEA 0 24 4
5 CARAMEL 2000
6 HAZELNUT 2000
7 VANILLA 1850
8 PANDAN 1400
9 MINT 700
10 LYCHEE 2150
11 PEACH 2150
12 STRAWBERRY 1850
13 YUZU 1420
14 LEMON 1450
15 BUTTERSCOOTCH 2170
16 CHOCO PWD 1930
17 MATCHA PWD 2200
18 RED VELVET 2260
19 CREAMER 4500
20 AVOCADO 1470
21 CARAMEL SAUCE 960
22 GULA AREN 14000
23 HOUSE BLEND 3000
24 SKM 2000
25 MILAC 1500
KOMPLIMENT
IN
NO NAMA BARANGSTOCK AWAL
QTY
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
NI OCTOBER
62 tgl 4
25000 OFFICE tgl3,4 Band tgl 6 in kamis
50 OFFICE tgl 4
20 OFFICE tgl 4
KOMPLIMENT
OUT
STOCK AKHIRKETERANGAN
QTY
COFFEE PRICE NON
1 Espresso Hot 1
2 Americano Hot / Ice 2
3 Piccolo Hot / Ice 3
4 Magic Latte Hot / Ice 4
5 Cappucino Hot / Ice 5
6 Café Latte Hot / Ice 6
7 Caramel Macc Hot / Ice 7
8 Hazelnut Latte Hot / Ice 8
9 Vanilla Latte Hot / Ice 9
10 Kopi Gula Aren Ice 10
11 Kopi Pandan Ice 11
12 Butterscotch Latte Hot/Ice
TEA PRICE MO
1 Black Tea Hot / Ice 1
2 Lemon Tea Hot / Ice 2
3 Lychee Tea Ice 3
4 Peach Tea Ice 4
5 Strawberry Tea Ice 5
6 Yuzu Tea Ice Shaken
7 Lychee Yuzu Ice
8 Thaitea Ice
NON COFFEE PRICE
Chocolate Hot / Ice
Chocolate Hazelnut Hot / Ice
Chocolate Caramel Hot / Ice
Matcha Latte Hot / Ice
Red velvet Latte Hot / Ice
Vanilla Regal Ice Blend
Vanilla Milk shake Ice Blend
Strawberry Milk shake Ice Blend
Avocado coffe Ice Blend
Avocado Non Coffee Ice Blend
Matcha Blended Cream Ice Blend
MOJITO PRICE
Lime Mojito Ice
Lychee Mojito Ice
Peach Mojito Ice
Strawberry Mojito Ice
Yuzu Mojito Ice
MASTER R
COFFEE NON COFFEE
ESPRESSO Chocolate
COFFEE BEANS 9gr Choco Pwd 10gr
HOT WATER 18ml Freshmilk 150ml
Eskopi Pandan
Coffe Beans 9gr
Freshmilk 150ml
Pandan Syrup 20ml
Ice Cube 150gr
Creamer 20gr
MASTER RECIPE
TEA MOJITO
Black Tea Lime Mojito
Based Tea 150ml Lime Juice
Ice Cube 150ml Sugar
Mint
Lychee Tea Ice Cube
Based Tea 150ml Soda
Ice Cube 150ml Lime Slice
Syrup Lychee 20ml
Lychee Fruit 2pcs Lychee Mojito
Lychee Syrup
Peach Tea Mint
Based Tea 150ml Lime Juice
Ice Cube 150ml Ice Cube
Syrup Peach 20ml Soda
Peach Fruit 2pcs Lychee Fruit
Peach Yuzu
Based Tea 150ml
Ice Cube 150ml
Peach Syrup 20ml
Yuzu syrup 20pcs
Peach Fruit 2pcs
Thai Tea
Based Thaitea 150ml
Ice Cube 150ml
Creamer 20gr
SKM 20gr
Sugar 20ml
TO
4ml
10ml
10ml
150gr
150ml
2 slice
20ml
10ml
4ml
150gr
150ml
2pcs
20ml
10ml
4ml
150gr
150ml
5gr
20ml
10ml
4ml
150gr
150ml
5gr
10ml
20ml
10ml
4ml
150gr
150ml
1 slice
10ml
Tanggal : 17-10-2023
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel 19,000 1,500 17,500
Heineken bottle 50 50
Tanggal : 18-10-2023
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel 19,000 1,500 17,500
Heineken bottle 50 50
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT
AKHIR KETERANGAN
Heineken barrel
Heineken bottle
Tanggal : 20
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel 19,000 38,000 1,500
Heineken bottle 50 1 49
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT
AKHIR KETERANGAN
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle
Tanggal :
STOCK
NAMA BARANG STOCK IN OUT KETERANGAN
AKHIR
Heineken barrel
Heineken bottle