HARGA

INGREDIENTS QUANTITY GR/KG/ML PRICE QUANTITY/ITEM

SATUAN
KOPI 1,000 GR Rp170,000.00 Rp170.00 1,000

SUSU 12 KARTON Rp210,000.00 Rp17,500.00 946

CREAMER 1,000 GR Rp26,000.00 Rp26.00 1,000

GULA AREN 1,000 GR Rp25,000.00 Rp25.00 1,000
ESPRESSO 18 BUNGKUS Rp3,060.00 Rp170.00 60
SKM 300 GR Rp12,000.00 Rp40.00 300
ALL VARIANT SYRUP (ESSENCE
1,000 GR Rp90,000.00 Rp90.00 1,000
BASE)
ESSENCE 25 GR Rp32,000.00 Rp1,280.00 25

GULA 1,000 GR Rp16,000.00 Rp16.00 1,000

AIR GALON 22,000 GR Rp18,000.00 Rp0.82 22,000
BASE SYRUP (AIR+GULA) 900 GR Rp15,947.00 Rp17.72 900
COCONUT WATER
12 KARTON Rp85,000.00 Rp7,083.33 330
(HYDROCOCO)
MARJAN MELON 450 ML Rp20,000.00 Rp44.44 450
ABC SQUASH 450 ML Rp14,000.00 Rp31.11 450
JERUK NIPIS 500 GR Rp10,000.00 Rp20.00 2
SPRITE 1,000 GR Rp12,000.00 Rp12.00 1,000
MONA LISA WHIPPING CREAM 1,000 GR Rp65,000.00 Rp65.00 1,000
WHIPCREAM GAS 10 SATUAN Rp140,000.00 Rp14,000.00 10
CREAM FOR TOPING 250 GR Rp44,250.00 Rp177.00 250
MORIN STRAWBERRY 2,000 GR Rp115,000.00 Rp57.50 2,000
MORIN PEANUT 2,000 GR Rp135,000.00 Rp67.50 2,000
ICE CREAM DIAMOND (VANILA) 8,000 GR Rp205,000.00 Rp25.63 8,000
SEMERU RUM SYRUP 800 GR Rp180,000.00 Rp225.00 800
BISKUIT REGAL 1,000 GR Rp125,000.00 Rp125.00 67
ES BATU 21,000 GR Rp25,000.00 Rp1.19 21,000
POWDER 1,000 GR Rp170,000.00 Rp170.00 1,000
Zoda water 24 ML Rp120,000.00 Rp5,000.00 250
Beans Manual brewing 100 GR Rp90,000.00 Rp900.00 100
Paper Filter 30 PCS Rp20,000.00 Rp666.67 30
Powder Lemon Tea 1,000 GR Rp120,000.00 Rp120.00 1,000
Lemon 1,000 GR Rp20,000.00 Rp20.00 1,000
Madu 1,000 GR Rp130,000.00 Rp130.00 1,000
Lime 1,000 GR Rp20,000.00 Rp20.00 1,000
Chamomile 25 PCS Rp60,000.00 Rp2,400.00 25
Syrup mangga 1 LTR Rp110,000.00 Rp110,000.00 1,000
Syrup Lychee 450 GR Rp25,000.00 Rp55.56 450
Sprite/Soda 1 LTR Rp1,000.00 Rp1,000.00 1,000
Delima 900 GR Rp26,000.00 Rp28.89 900
Strawberry Jam 500 GR Rp50,000.00 Rp100.00 500
Rum syrup 900 ML Rp180,000.00 Rp200.00 900
Powder lemongrass 1000 GR Rp120,000.00 Rp120.00 1000
Powderpeach tea 500 GR Rp70,000.00 Rp140.00 500
Banana 940 GR Rp12,000.00 Rp12.77 940
 PRICE
GR/KG/ML Persediaan Awal Total Biaya
GR/KG/ML
GR Rp170.00 5 kg Rp850,000

24 kotak (946
ML Rp18.50 Rp420,000
ml/kotak)
GR Rp26.00 25 kg Rp650,000
GR Rp25.00 10 kg Rp250,000
GR/ML Rp51.00
5 kaleng (375
GR Rp40.00 Rp15,000
g/kaleng)
GR Rp90.00 5 LTR Rp450,000

10 botol kecil (25

GR Rp1,280.00 Rp320,000
gram/btl)
GR Rp16.00 5 kg Rp80,000
GR Rp0.82 5 galon Rp90,000
GR Rp17.72
2 kotak (330
GR Rp21.46 Rp170,000
gr/kotak)
ML Rp44.44 2 botol Rp40,000
ML Rp31.11 2 botol Rp28,000
GR Rp10.00 5 kg Rp100,000
GR Rp10.00 5 ltr (5 btl) Rp60,000
GR Rp65.00 3 kotak (3 ltr) Rp195,000
SATUAN Rp14,000.00 2 kotak (10/kotak) Rp28,000
GR Rp177.00 3 kotak (250/kotak) Rp132,750
2 bungkus (2
GR Rp57.50 Rp230,000
2kg/bungkus)
bungkus (2
GR Rp67.50 Rp270,000
kg/bungkus)
GR Rp25.63
 2 botol (800
GR Rp225.00 Rp360,000
ml/botol)
2 pack (1000
GR Rp1,875.00 Rp250,000
gr/pack)
1 plastik besar (21
GR Rp1.19 Rp25,000
5 jeniskg)
powder
GR Rp170.00 Rp1,700,000
(masing2 2 kg)
ML Rp20.00
GR Rp900.00 2 Kg Rp18,000
PCS Rp666.67 90 Pcs Rp2,000
GR Rp120.00 2 Kg Rp240,000
GR Rp20.00 2 Kg Rp40,000
GR Rp130.00 2 Kg Rp260,000
GR Rp20.00 2 Kg Rp40,000
PCS Rp2,400.00 100 Pcs Rp240,000
ML Rp110.00 2 Ltr Rp220,000
GR Rp55.56 2 kg Rp111,111
ML Rp1.00 2 LTR Rp2,000
GR Rp28.89 2 Kg Rp57,778
GR Rp100.00 2 Kg Rp200,000
ML Rp200.00 2 LTR Rp400,000
GR Rp120.00 1kg
GR Rp140.00 1kg
GR Rp12.77 5 sisir (940 gr/sisir) Rp60,000.00

Total Biaya Rp8,604,639

 MOSES COFFEE
MENU MINUMAN
1 Kopi Susu
2 Manual Brew
3 Americano/ Long Black
4 Latte
5 Dark Chocolate
6 Cappuccino
7 Mochaccino
8 Lemon Tea
9 Ice Tea
10 Gloomy Mile
11 Classical Tea
12 Sunset Breeze
13 Peach Tea
14 Classic Caramel Macchiato
15 Peanut Milk with Biscoff
16 Not Baileys
17 Spring Blossom
18 Taro
19 Matcha
20 Red Velvet coklat??
21 Charcoal
22 Lemongrass
 Kopi Susu
Bahan Gramasi Biaya Varian
Susu 100 Rp1,849.89
Creamer 20 Rp520.00
Gula Aren 12 Rp300.00
Original
Espresso 35 Rp1,785.00
SKM Ini gak pakai a Rp0.00
Total Rp4,454.89

Kopi Susu
Bahan Gramasi Biaya Varian
Susu 50 Rp924.95 Pisang
Creamer 25 Rp650.00 Vanilla
Gula Aren 12 Rp300.00 Hazelnut
Espresso 35 Rp1,785.00 Caramel
SKM 5 Rp200.00 Rosemary
Sirup 18 Yang ini gue bi Salted Caramel
Pandan
Total Rp3,859.95

Mochaccino
Bahan Gramasi Biaya Varian
Susu 150 Rp2,774.84
Bahannya
hampir sama Creamer 40 Rp1,040.00
kaya kopi Gula Aren 18 Rp450.00
susu???
Espresso 20 Rp1,020.00
SKM 10 Rp40.00
Total Rp5,324.84

Non-Coffee (ICE)
Bahan Gramasi (ICE) Cost Varian
Susu 150 Rp2,774.84 Taro
SKM 10 Rp400.00 Matcha
Powder 25 Rp4,250.00 Coklat
Ice 100 Rp119.05 Red Velvet
Total Rp7,543.89
 Manual Brew
Bahan Gramasi Biaya Varian
Beans 18 Rp16,200.00
Paper Filter 1 Pcs Rp666.67
Air Panas 250 Rp204.55
Total Rp17,071

Sunset Breeze
Bahan Gramasi Biaya Varian
Mangga 9 Rp990
Lychee 12 Rp667
Soda 80 Rp80
Delima 50 Rp1,444
Lime 15 Rp300
Total Rp3,481

Not Baileys
Bahan Gramasi Cost Varian
Espresso 30 Rp1,530
Rum Syrup 13 Rp2,600
Vanilla 15 Rp384
Susu 100 Rp1,850
Total Rp6,364
 Capuccino/Latte
Bahan Gramasi Biaya Varian Bahan
Susu 150 Rp2,775 Cinamon Air
Creamer 10 Rp260 Vanilla Espresso
Espresso 40 Rp2,040 Hazelnut Ice
Sirup 18 yg (?) Caramel Soda (Ice)
Ice 100 Rp119 Jahe Espresso
Salted Caramel Ice
Total Rp5,194 Coconut Water (Ice)
Espresso
Ice
Affogato Gula
Bahan Gramasi Biaya Varian
Susu 150 Rp2,775
Espresso 40 Rp2,040
Sirup Pandan 18 Rp1,620 Bahan
Ice Cream 50 Rp1,281 Selai Kacang
Susu
Total Rp7,716 Ice
Oreo Topping
SKM
Whipped Cream
Total
Feromone
Bahan Gramasi Biaya Varian
Ice 100 Rp119 Str
Sprite 100 Rp1,000 Bahan
Melon Syrup 15 Rp667 Skim
Orange Syrup 13 Rp404 Yoghurt Mix Berries
Jeruk Nipis (air) 15 Rp150 Yakult
Total Rp2,340 Selai Strawberry
Susu
Susu
Non-Coffee (HOT) Ice
Bahan Gramasi (HOT) Cost Varian Total
Susu 200 Rp3,700 Taro
SKM 10 Rp400 Matcha
Powder 25 Rp4,250 Coklat
Ice 0 Rp0 Red Velvet
Total Rp8,350
 Lemon Tea
Bahan Gramasi Biaya Varian Bahan
Powder Lemon Tea 50 Rp6,000 Air
Lemon 12 Rp240 Madu
Air Panas 100 Rp82 Lime
Total Rp6,322 Papermint Tea
Chamomile Tea
Total

Shark Bite Classi

Bahan Gramasi Biaya Varian Bahan
Raspberry 12 Rp1,680 Espresso
Blue Curacao 16 Err:509 Vanilla
Soda 80 Rp80 Caramel
Lime 10 Rp200 Susu
Strawberry Jam 25 Rp2,500 Total
Total Err:509

Spring Blossom
Bahan Gramasi Biaya Varian
Banana 12 Rp153
Vanilla 8 Rp205
Rose 45 tetes gak ada data harga per gramnya
Lime 10 Rp200
Soda 80 Rp80
Total Rp638
 Americano
Gramasi Biaya Varian Total
100 gr (ice) dan 200 gram (hot) Rp245
60 Rp3,060
100 Rp119 Cinamon Rp3,425
200 Rp200
60 Rp3,060
100 Rp119 Soda Rp3,379
200 Rp4,293
60 Rp3,060
100 Rp119
5 Rp80 Coconut Water Rp7,552

Peanut Milk
Gramasi Biaya Varian
20 Rp1,350
100 Rp1,850
100 Rp119
15 gada data harga per gram, trs yang bener ini pakai biscoff atau oreo?
10 Rp400
10 Rp1,770
Rp5,489

Strawberry Smoothie
Gramasi Biaya Varian
17
50
50
25
60
100
1 buah
Total Rp0
 Gloomy Mile
Gramasi Biaya Varian
280 Rp229
25 Rp3,250
15 Rp300
1 bag gak ada data harga per gramnya
1 bag Rp2,400
Total Rp6,179

Classic Caramel Macchiato

Gramasi Cost Varian
30 Rp1,530
13 Rp333
15 gak ada data harga per gramnya
100 Rp1,850
Total Rp3,713