1 OUTLET : Tepi Langit Coffee

NAME : CAPPUCINO
CATEGORY : COFFEE HOT

SERVING GLAS: HOT CUP

CUTLERIES : TEA SPOON

BREWING TIME: 4 MENIT

NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1,600
2 Fresh Milk ML 1000 140 18000 2,520
3 Air Mineral ML 19000 100 16000 84
4
Total 4,204
Energy 10% 420
Grand total 4,625
Service charge 5% 1005
Harga jual 21,112

2 OUTLET : Tepi Langit Coffee

NAME : CAFÉ LATTE
CATEGORY : COFFEE
SERVING GLAS: HOT CUP
CUTLERIES : TEA SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1600
2 Air ML 19000 60 16000 51
3 Fresh milk ML 1000 100 18000 1800

Total 3451
Energy 10% 345
Grand total 3796
Service charge 5% 633
Harga jual 13,285
3 OUTLET : Tepi Langit Coffee
NAME : HAZELNUT LATTE
CATEGORY : COFFEE
SERVING GLAS: HOT CUP
CUTLERIES : TEA SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1600
2 Air ML 19000 60 16000 51
3 Fresh milk ML 1000 100 18000 1800
4 Foam ML 1000 40 18000 720
5 Hazelnut syrup ML 1000 15 90000 1350
Total 5521
Energy 10% 552
Grand total 6073
Service charge 5% 1012
Harga jual 21,254

4 OUTLET : Tepi Langit Coffee

NAME : CARAMEL LATTE
CATEGORY : COFFEE
SERVING GLAS: HOT CUP
CUTLERIES : TEA SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1600
2 Air ML 19000 60 16000 51
3 Fresh milk ML 1000 100 18000 1800
4 Foam ML 1000 40 18000 720
5 Caramel syrup ML 1000 15 90000 1350
Total 5521
Energy 10% 552
Grand total 6073
 Service charge 5% 1012
Harga jual 21,254

5 OUTLET : Tepi Langit Coffee

NAME : VANILLA LATTE
CATEGORY : COFFEE
SERVING GLAS: HOT CUP
CUTLERIES : TEA SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1600
2 Air ML 19000 60 16000 51
3 Fresh milk ML 1000 100 15000 1500
5 Vanilla syrup ML 460 15 28000 913
Total 4064
Energy 10% 406
Grand total 4470
Service charge 5% 745
Harga jual 15,645

6 OUTLET : Tepi Langit Coffee

NAME : MOCHA LATTE
CATEGORY : COFFEE
SERVING GLAS: HOT CUP
CUTLERIES : TEA SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 180000 1800
2 Air ML 19000 60 16000 51
3 Fresh milk ML 1000 100 18000 1800
4 Foam ML 1000 40 18000 720
5 Choco powder daGR 1000 7 135000 945
Total 5316
Energy 10% 532
Grand total 5847
 Service charge 5% 975
Harga jual 20,465

8 OUTLET : Tepi Langit Coffee

NAME : AMERICANO
CATEGORY : COFFEE
SERVING GLAS: HOT CUP
CUTLERIES : TEA SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 20 160000 3200
2 Hot water ML 19000 140 16000 140
Total 3340
Energy 10% 334
Grand total 3674
Service charge 5% 680
Harga jual 14,288
Cost Sales Profit
20% 23123 18499
25% 18499 13874
23% 20107 15482

Cost Sales Profit

20% 18978 15182
25% 15182 11387
30% 12652 8856
Cost Sales Profit
20% 30363 24290
25% 24290 18218
30% 20242 14169

Cost Sales Profit

20% 30363 24290
25% 24290 18218
30% 20242 14169
Cost Sales Profit
20% 22350 17880
25% 17880 13410
30% 14900 10430

Cost Sales Profit

20% 29235 23388
25% 23388 17541
30% 19490 13643
Cost Sales Profit
20% 18370 14696
25% 14696 11022
27% 13607 9933
16 OUTLET : Tepi Langit Coffee
NAME : CAPPUCINO
CATEGORY : COFFEE ICE

SERVING GL: CUP BOWL

CUTLERIES : LONG SPOON

BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1600
2 Air ML 19000 60 16000 51
3 Es batu GR 8000 200 8500 212.5
4 Fresh milk ML 1000 100 15000 1500
5 Foam ML 1000 80 14000 1120
6 Cup Sablon Pcs 1000 1 900000 900
Total 5383
Energy 10% 538
Grand total 5921
Service charge 5% 1097
Harga jual 23,027

17 OUTLET : Tepi Langit Coffee

NAME : CAFÉ LATTE
CATEGORY : COFFEE ICE
SERVING GL: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 165000 1650
2 Air ML 19000 60 16000 51
3 Es batu GR 8000 200 8500 213
4 Fresh milk ML 1000 100 15000 1500
5 Cup Sablon Pcs 1000 1 900000 900
Total 4313
Energy 10% 431
Grand total 4744
Service charge 5% 988
Harga jual 20,756
18 OUTLET : Tepi Langit Coffee
NAME : HAZELNUT LATTE
CATEGORY : COFFEE ICE
SERVING GL: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1600
2 Air ML 19000 60 16000 51
3 Es batu GR 8000 200 8500 213
4 Fresh milk ML 1000 100 15000 1500
5 Hazelnut syruML 1000 30 90000 2700
6 Cup Sablon Pcs 1000 1 900000 900
Total 6963
Energy 10% 696
Grand total 7659
Service charge 5% 1277
Harga jual 26,808

19 OUTLET : Tepi Langit Coffee

NAME : CARAMEL LATTE
CATEGORY : COFFEE ICE
SERVING GL
CUTLERIES : IKEA IVRIG GLASS
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1600
2 Air ML 19000 60 16000 51
3 Es batu GR 8000 200 8500 213
4 Fresh milk ML 1000 100 15000 1500
5 Caramel syrupML 1000 30 90000 2700
6 Cup Sablon Pcs 1000 1 900000 900
Total 6963
Energy 10% 696
Grand total 7659
 Service charge 5% 1277
Harga jual 26,808

20 OUTLET : Tepi Langit Coffee

NAME : VANILLA LATTE
CATEGORY : COFFEE ICE
SERVING GL: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 165000 1650
2 Air ML 19000 60 16000 51
3 Es batu GR 8000 200 8500 213
4 Fresh milk ML 1000 100 15000 1500
5 Vanilla syrup ML 460 30 28000 1826
6 Cup Sablon Pcs 1000 1 900000 900
Total 6139
Energy 10% 614
Grand total 6753
Service charge 5% 1126
Harga jual 23,636

21 OUTLET : Tepi Langit Coffee

NAME : MOCHA LATTE
CATEGORY : COFFEE ICE
SERVING GL: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 10 160000 1600
2 Air ML 19000 60 16000 51
3 Es batu GR 8000 200 8500 213
4 Fresh milk ML 1000 100 15000 1500
5 Choco powderGR 1000 10 135000 1350
6 Cup Sablon Pcs 1000 1 900000 900
Total 5613
Energy 10% 561
 Grand total 6174
Service charge 5% 1029
Harga jual 21,610

23 OUTLET : Tepi Langit Coffee

NAME : AMERICANO
CATEGORY : COFFEE ICE
SERVING GL: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 20 160000 3200
2 Hot water ML 19000 140 16000 140
3 Es batu GR 8000 200 8500 212
4 Cup Sablon Pcs 1000 1 900000 213
Total 3765
Energy 10% 377
Grand total 4142
Service charge 5% 740
Harga jual 15,531

23 OUTLET : Tepi Langit Coffee

NAME : AFFOGATO
CATEGORY : COFFEE ICE
SERVING GL: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi HB GR 1000 20 160000 3200
2 Hot water ML 19000 140 16000 118
3 Ice Cream ML 8000 46 145000 834
Total 4152
Energy 10% 415
Grand total 4567
Service charge 5% 816
Harga jual 17,126
Cost Sales Profit
20% 29607 23685
25% 23685 17764
27% 21931 16010

Cost Sales Profit

20% 23722 18977
25% 18977 14233
24% 19768 15024
Cost Sales Profit
20% 38297 30637
25% 30637 22978
30% 25531 17872

Cost Sales Profit

20% 38297 30637
25% 30637 22978
30% 25531 17872
Cost Sales Profit
20% 33765 27012
25% 27012 20259
30% 22510 15757

Cost Sales Profit

20% 30872 24697
25% 24697 18523
30% 20581 14407
Cost Sales Profit
20% 20708 16566
25% 16566 12425
28% 14791 10650

Cost Sales Profit

20% 22834 18267
25% 18267 13700
28% 16310 11743
46 OUTLET : Tepi Langit Coffee
NAME : HOT RED VELVET
CATEGORY MILK BASED
SERVING GL: HOT CUP
CUTLERIES : TEA SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Red velvet poGR 1000 20 125000 2500
Fresh milk ML 1000 180 18000 3240
Simple syrup ML 1000 10 15000 150
Total 5890
Energy 5% 295
Grand total 6185
Service charge 5% 1473
Harga jual 30,923

47 OUTLET : Tepi Langit Coffee

NAME : HOT GREEN TEA
CATEGORY MILK BASED
SERVING GL: HOT CUP
CUTLERIES : TEA SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Green tea po GR 1000 20 175000 3500
Fresh milk ML 1000 180 18000 3240
Simple syrup ML 1000 10 15000 150
Total 6890
Energy 5% 345
Grand total 7235
Service charge 5% 1447
Harga jual 37,619

48 OUTLET : Tepi Langit Coffee

NAME : HOT DARK CHOCO
CATEGORY MILK BASED
SERVING GL: HOT CUP
CUTLERIES : TEA SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Dark Choco GR 1000 15 135000 2025
Fresh milk ML 1000 180 18000 3240
Simple syrup ML 1000 20 15000 300
 Total 5565
Energy 5% 278
Grand total 5843
Service charge 5% 1169
Harga jual 30,385

48 OUTLET : Tepi Langit Coffee

NAME : TARO
CATEGORY MILK BASED
SERVING GL: HOT CUP
CUTLERIES : TEA SPOON
BREWING TI : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Taro GR 1000 15 125000 1875
Fresh milk ML 1000 180 18000 3240
Simple syrup ML 1000 20 15000 300
Total 5415
Energy 5% 271
Grand total 5686
Service charge 5% 1137
Harga jual 29,566
Cost Sales Provit
20% 30923 24738
25% 24738 18554
21% 29450 23266

25% 28938 21704

24% 30144 22909
20% 36173 28938
25% 23373 17530
24% 24347 18504
20% 29216 23373

25% 22743 17057

24% 23691 18005
20% 28429 22743
24 OUTLET : Tepi Langit Coffee
NAME : GREEN TEA
CATEGORY MILK BASED
SERVING GLAS: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Ice cube GR 8000 200 8500 213
2 Green tea powdGR 1000 20 175000 3500
3 Fresh milk ML 1000 90 18000 1620
4 Simple syrup ML 1000 30 15000 450
5 Cup Sablon Pcs 1000 1 900000 900
Total 6683
Energy 5% 334
Grand total 7017
Service charge 5% 1169
Harga jual 24,558

25 OUTLET : Tepi Langit Coffee

NAME : RED VELVET
CATEGORY MILK BASED
SERVING GLAS: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Ice cube GR 8000 200 8500 213
2 Red velvet powdGR 1000 20 125000 2500
3 Fresh milk ML 1000 90 14000 1260
4 Simple syrup ML 1000 30 15000 450
5 Cup Sablon Pcs 1000 1 900000 900
Total 5323
Energy 5% 266
Grand total 5589
Service charge 5% 1118
Harga jual 23,472

28 OUTLET : Tepi Langit Coffee

NAME DARK CHOCO
CATEGORY MILK BASED
 SERVING GLAS: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Ice cube GR 8000 200 8500 213
2 Dark Choco GR 1000 20 135000 2700
3 Simple syrup ML 1000 30 15000 450
4 Fresh Milk ML 1000 150 18000 2700
5 Cup Sablon Pcs 1000 1 900000 900
Total 6963
Energy 5% 348
Grand total 7311
Service charge 5% 1218
Harga jual 25587

28 OUTLET : Tepi Langit Coffee

NAME : TARO
CATEGORY MILK BASED
SERVING GLAS: IKEA IVRIG GLASS
CUTLERIES : LONG SPOON
BREWING TIME: 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Ice cube GR 8000 200 8500 213
2 Taro GR 1000 20 125000 2500
3 Simple syrup ML 1000 20 11900 238
4 Air ML 19000 60 16000 51
5 Cup Sablon Pcs 1000 1 900000 900
Total 3901
Energy 5% 195
Grand total 4096
Service charge 5% 683
Harga jual 14336
20% 35083 28067
25% 28067 21050
30% 23389 16372

20% 27943 22355

23% 24298 18710
25% 22355 16766
Cost Sales Provit
25% 29243 17058
30% 24369 17058

Cost Sales Provit

25% 16384 9558
30% 13654 9558
55 OUTLET : Tepi Langit Coffee
NAME ROSELLA TEA
CATEGORY FLAVORED TEA
SERVING GLASS: HOT CUP
CUTLERIES : TEA SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Tea Rosella GR 100 3 37000 1110
Hot water ML 19000 300 16000 252.6316
Total 2380
Energy 5% 119
Grand total 2499
Service charge 5% 694
Harga jual 14,578

56 OUTLET : Tepi Langit Coffee

NAME BUTERFLY MINT
CATEGORY : HOT TEA
SERVING GLASS: HOT CUP
CUTLERIES : TEA SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Blue Pea GR 10 0.5 37000 1850
Lemon Tea GR 1000 14 40000 560
Hot water ML 19000 200 16000 168
Total 2578
Energy 5% 129
Grand total 2707
Service charge 5% 752
Harga jual 15,793
Cost Sales Provit
20% 12495 9996
25% 9996 7497
18% 13883 11384

Cost Sales Provit

20% 13537 10829

25% 10829 8122
18% 15041 12333
51 OUTLET : Tepi Langit Coffee
NAME LHEECY TEA
CATEGORY : ICE FRUIT TEA
SERVING GLASS: HIGH BALL GLASS
CUTLERIES : LONG SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Ice cube GR 8000 200 8500 213
2 Lheecy Syrup 700 40 40000 2286
3 Lheecy Fruit PCS 16 1 25500 1594
4 Tea GR 1000 200 7040 1408
5 Mint leaf GR 100 1 5000 50
6 Cup Sablon Pcs 1000 1 900000 900
Total 6450
Energy 5% 322
Grand total 6772
Service charge 5% 1129
Harga jual 23,704

52 OUTLET : Tepi Langit Coffee

NAME LEMON TEA
CATEGORY : ICE FRUIT TEA
SERVING GLASS: HIGH BALL GLASS
CUTLERIES : LONG SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Ice cube GR 8000 200 8500 213
1 Lemon Fruits ML 1000 45 45000 2025
2 Tea GR 1000 200 7040 1408
3 Mint leaf GR 100 1 5000 50
4 Cup Sablon PCS 1000 1 900000 900
Total 4596
Energy 5% 230
Grand total 4825
Service charge 5% 804
Harga jual 16,888

52 OUTLET : Tepi Langit Coffee

NAME : PEACH TEA
CATEGORY : ICE FRUIT TEA
SERVING GLASS: HIGH BALL GLASS
CUTLERIES : LONG SPOON
 BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Ice cube GR 8000 200 8500 213
Peach syrup ML 600 30 35000 1750
Peach Fruit PCS 8 1 25500 3188
Tea GR 1000 200 7040 1408
Mint leaf GR 100 1 5000 50
Cup Sablon PCS 1000 1 900000 51
Total 6659
Energy 5% 333
Grand total 6992
Service charge 5% 1165
Harga jual 24,472

52 OUTLET : Tepi Langit Coffee

NAME STRAWBERRY TEA
CATEGORY : ICE FRUIT TEA
SERVING GLASS: HIGH BALL GLASS
CUTLERIES : LONG SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
Ice cube GR 8000 200 8500 213
Strawberry fruit GR 250 8 15000 480
Strawberry Syrup ML 600 30 45000 2250
Tea GR 1000 200 7040 1408
Mint leaf GR 100 1 5000 50
Total 4401
Energy 5% 220
Grand total 4621
Service charge 5% 770
Harga jual 16,172
Cost Sales Provit
20% 33862 27090
25% 27090 20317
30% 22575 15802

Cost Sales Provit

20% 24126 19301
25% 19301 14476
30% 16084 11259
Cost Sales Provit
20% 34960 27968
25% 27968 20976
30% 23307 16315

Cost Sales Provit

20% 23103 18482
25% 18482 13862
30% 15402 10781
62 OUTLET : Tepi Langit Coffee
NAME : Tepi Langit Coffee
CATEGORY :
SERVING GLASS :
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Fresh Milk ML 1000 50 18000 900
2 Liquid Creamer ML 1000 50 38430 1922
3 Gula Aren ML 1000 50 30000 1500
4 Kopi Robusta ML 200 40 3045 609
5 Ice Cube GR 8000 200 8000 200
6 Cup Sablon Pcs 1000 1 900000 900
Total 6031
Energy 5% 302
Grand total 6332
Service charge 5% 1055
Harga jual 22,162

62 OUTLET : Tepi Langit Coffee

NAME : Kopsu waterfall
CATEGORY :
SERVING GLASS :
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Fresh Milk ML 1000 80 18000 1440
2 Liquid Creamer ML 1000 20 38430 769
3 Cheese cake ML 1000 25 110000 2750
4 Kopi Robusta ML 200 30 3045 457
5 Ice Cube GR 8000 200 8000 200
6 Cup Sablon Pcs 1000 1 900000 900
Total 6515
Energy 5% 326
Grand total 6841
Service charge 5% 1140
Harga jual 23,944

62 OUTLET : Tepi Langit Coffee

NAME : Sweet Sunset
 CATEGORY :
SERVING GLASS :
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Fresh Milk ML 1000 80 18000 1440
2 Liquid Creamer ML 1000 20 38430 769
3 Kawista ML 1000 25 45000 1125
4 Kopi Robusta ML 200 30 3045 457
5 Ice Cube GR 8000 200 8000 200
6 Cup Sablon Pcs 1000 1 900000 900
Total 4890
Energy 5% 245
Grand total 5135
Service charge 5% 856
Harga jual 17,972
Cost Sales Provit
20% 31660 25328
25% 25328 18996
30% 21107 14775

Cost Sales Provit

20% 34206 27364
25% 27364 20523
30% 22804 15963
Cost Sales Provit
20% 25674 20539
25% 20539 15405
30% 17116 11981
62 OUTLET : Tepi Langit Coffee
NAME CARAMEL FRAPE
CATEGORY FRAPE
SERVING GLASS : IKEA IVRIG GLASS
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE
1 Ice cube GR 8000 200 8500
2 Fresh Milk ML 1000 60 18000
4 Water ML 19000 50 16000
5 Syrup Caramel ML 1000 30 90000
6 Powder Vanilla GR 1000 20 125000
7 Kopi HB GR 1000 10 160000
8 Cup Sablon Pcs 1000 1 900000
Total
Energy 10%
Grand total
Service charge 5%
Harga jual

64 OUTLET : Tepi Langit Coffee

NAME HAZELNUT FRAPE
CATEGORY FRAPE
SERVING GLASS :
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE
Kopi HB GR 1000 10 160000
Ice Cube GR 8000 200 8500
Fresh Milk ML 1000 60 18000
Vanilla Powder GR 1000 20 125000
Syrup Hazelnut ML 1000 30 90000
Cup Sablon Pcs 1000 1 900000
Total
Energy 5%
Grand total
Service charge 5%
Harga jual
65 OUTLET : Tepi Langit Coffee
NAME : COOKIES FRAPE
CATEGORY : FRAPE
SERVING GLASS :
CUTLERIES : LONG SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE
Ice cube GR 8000 200 8500
Oreo BUAH 7 2 4000
Kopi HB GR 1000 10 165000
Fresh Milk ML 1000 60 14000
Vanilla Powder GR 1000 20 125000
Cup Sablon Pcs 1000 1 900000
Total
Energy 5%
Grand total
Service charge 5%
Harga jual

65 OUTLET : Tepi Langit Coffee

NAME : Klepon
CATEGORY : FRAPE
SERVING GLASS :
CUTLERIES : LONG SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE
Ice cube GR 8000 200 8500
Syrup pandan GR 750 20 105000
Gula aren Ml 1000 20 30000
Fresh Milk ML 1000 60 14000
Creamer ML 1000 40 38500
Vanilla Powder GR 1000 20 125000
Cup Sablon Pcs 1000 1 900000
Total
Energy 5%
Grand total
Service charge 5%
Harga jual
TOTAL
212
1080
50
2700
2500
1600 Cost Sales Provit
900 20% 49731 39785
9042 25% 39785 29839
904 30% 33154 23208
9946
1658
34,812

TOTAL
1600
213
1080
2500
2700 Cost Sales Provit
900 10% 91015 81914
8993 15% 60677 51575
109 30% 30338 21237
9102
3034
33,372
TOTAL
213
1143
1650
840
2500 Cost Sales Provit
900 35% 21736 14128
7245 25% 30431 22823
362 30% 25359 17751
7608
1087
22,823

TOTAL
213
2800
600
840 Cost Sales Provit
1540 35% 28178 18315
2500 25% 39449 29586
900 30% 32874 23012
9393
470
9862
1409
29,586
65 OUTLET : Tepi Langit Coffee
NAME : Dragonnoid
CATEGORY : Smoothies
SERVING GLASS :
CUTLERIES : LONG SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE
Ice cube GR 8000 200 8500
Simple Syrup GR 1000 30 14000
Yogurt Ml 200 50 9000
Buah Naga Gr 200 50 16000
Cup Sablon Pcs 1000 1 900000

Total
Energy 5%
Grand total
Service charge 5%
Harga jual

65 OUTLET : Tepi Langit Coffee

NAME : Flamingo
CATEGORY : Smoothies
SERVING GLASS :
CUTLERIES : LONG SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE
Ice cube GR 8000 200 8500
Simple Syrup GR 1000 10 14000
Freshmilk Ml 1000 50 14000
Pisang Pcs 14 1 13000
Strawberry Pcs 12 1 10000
Strawberry syrup Ml 700 10 45000
Vanilla syrup Ml 460 10 21000
vanilla powder Gr 1000 20 100000
Total
Energy 5%
Grand total
Service charge 5%
Harga jual
65 OUTLET : Tepi Langit Coffee
NAME : Yellow Peach
CATEGORY : Smoothies
SERVING GLASS :
CUTLERIES : LONG SPOON
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE
Ice cube GR 8000 200 8500
Simple Syrup GR 1000 10 14000
Peach Syrup Ml 700 20 14000
peach fruit Pcs 8 1 13000
Buahvita Apel ml 1000 80 45000

Total
Energy 5%
Grand total
Service charge 5%
Harga jual
TOTAL
213
420
2250
4000
900
Cost Sales Provit
7783 35% 23348 15176
389 25% 32687 24515
8172 30% 27239 19067
1167
24,515

TOTAL
213
140
700
929
833
643 Cost Sales Provit
457 35% 17741 11532
2000 25% 24838 18628
5914 30% 20698 14489
296
6209
887
18,628
TOTAL
213
140
400
1625
3600
Cost Sales Provit
35% 17933 11656
25% 25106 18829
5978 30% 20921 14645
299
6276
897
18,829
 NAME : Red Berry
CATEGORY : Mocktail
SERVING GLASS : GLASS
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kombucha CranberryML 1000 50 50000 2500
2 Simple Syrup ML 1000 10 13000 130
3 Lime GR 1000 20 33000 660
4 Strawberry Pure ML 1000 20 115000 2300
5 Mint Leaf GR 100 1 5000 50
6 Ice cube GR 8000 200 8000 200
7
Total 5840
Energy 5% 292
Grand total 6132
Service charge 0
Harga jual 20,440

NAME : Kemuning Mojito

CATEGORY Tepi Langit coffee
SERVING GLASS : GLASS
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 coldbrew ML 1600 60 9000 338
2 Syrup Vanilla GR 460 40 19000 1652
3 Jeruk Nipis GR 1000 50 24000 1200
4 Mint Leaf GR 100 1 5000 50
5 Ice Cube GR 8000 200 8000 200
6 Cold Water ML 19000 120 18000 114
Total 3553
Energy 5% 178
Grand total 3731
Service charge 5% 622
Harga jual 13,059

NAME : COLD BREW ORIGINAL

CATEGORY
SERVING GLASS : GLASS
 CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Kopi Arabika Gr 1000 70 90000 6300
2 Air Galon Ml 19000 1500 18000 1421
3
4
5
6
Total 7721
Energy 5% 386
Grand total 8107
Service charge 5% 1351
Harga jual 28,375
Cost Sales Provit
20% 30660 24528
25% 24528 18396
30% 20440 14308

Cost Sales Provit

20% 18655 14924
25% 14924 11193
30% 12437 8706
Cost Sales Provit
20% 40536 32428
25% 32428 24321
30% 27024 18917
 NAME : Wedang Jahe
CATEGORY :
SERVING GLASS : GLASS
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Bubuk Jahe GR 150 6 10000 400
2 air Ml 19000 180 16000 152
3 jahe Gr 1000 100 20000 2000
4
5
6
7
Total 2552
Energy 5% 128
Grand total 2679
Service charge 0
Harga jual 8,931

NAME : Wedang Uwuh

CATEGORY :
SERVING GLASS : GLASS
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Rempah GR 50 25 4000 2000
2 air Ml 19000 180 16000 152
3
4
5
6
7
Total 2152
Energy 5% 108
Grand total 2259
Service charge 0
Harga jual 7,531

NAME : Wedang Bandrek

CATEGORY :
 SERVING GLASS : GLASS
CUTLERIES :
BREWING TIME : 4 MENIT
NO ITEM UNIT YIELD QUANTITY UNIT PRICE TOTAL
1 Bubuk Bandrek GR 380 19 60000 3000
2 air Ml 19000 180 16000 152
3 Kayu Manis pcs 10 1 10000 1000
4
5
6
7
Total 4152
Energy 5% 208
Grand total 4359
Service charge 0
Harga jual 14,531
Cost Sales Provit
20% 13396 10717
25% 10717 8037
30% 8931 6251

Cost Sales Provit

20% 11296 9037
25% 9037 6777
30% 7531 5271
Cost Sales Provit
20% 21796 17437
25% 17437 13077
30% 14531 10171