1 PERSEDIAN MINUMAN BER ALKOHOL

NO. TANGGAL NO. BUKTI NO. PERK SUPLIER JENIS BARANG

1 2-Apr-22 293-BK-0422 105,001 Ni Wayan SunRUM - Vibe White Rum - 700 mm

2 2-Apr-22 293-BK-0422 105,001 Ni Wayan SunVibe Tequila Rum - 700 cl
3 2-Apr-22 293-BK-0422 105,001 Ni Wayan SunVibe Blue Curaca - 700
4 4-Apr-22 003-BKCA-0422 105,006 Adi Putra AlbeMartini Dry 1L
5 4-Apr-22 003-BKCA-0422 105,007 Adi Putra AlbeWHISKY Omrach 700ml
6 4-Apr-22 003-BKCA-0422 105,008 Adi Putra AlbeRobinson Brandy - 680ml
7 4-Apr-22 304-BK-0422 105,009 PT Bali Moon Triple Sec - 700ml
8 4-Apr-22 304-BK-0422 105,011 PT Bali Moon Vodka - 700 ml
9 4-Apr-22 304-BK-0422 105,012 PT Bali Moon GIN - Silver Dry Gin - 700 ml
10 5-Apr-22 004-BKCA-0422 105,013 Gede Raka W Malibu - 750 ml
11 5-Apr-22 004-BKCA-0422 105,014 Gede Raka W Kahlua - 75 cl
12 7-Apr-22 021-BKCA-0422 105,015 CV Bali Blessi Monin Lavender 70 cl
13 7-Apr-22 021-BKCA-0422 105,016 CV Bali Blessi Monin Passion Fruit 70cl
14 13-Apr-22 057-BKCA-0422 Adi Putra AlbSWEET RED VERMOUTH - Martini Rosso 1lt
15 Campari 700ml
16 Baileys 750ml
2 5-Apr-22 005-BKCA-0422 105,101 CV Bali Bless Monin Grenadine 70cl

1 PERSEDIAN MINUMAN SYRUP

NO. TANGGAL NO. BUKTI NO. PERK SUPLIER JENIS BARANG

1 7-Apr-22 020-BKCA-0422 105,102 PT Bali AgungMineral Water Balian 330ml

3 11-Apr-22 042-BKCA-0422 105,103 PT Fatarindo Schweppers Tonic - 330

4 11-Apr-22 042-BKCA-0422 105,103 PT Fatarindo Schweppers G/Ale - 330
5 11-Apr-22 042-BKCA-0422 105,104 PT Fatarindo Coca-Cola - 330
6 11-Apr-22 042-BKCA-0422 105,105 PT Fatarindo Sprite 3cs - 330
7 13-Apr-22 052-BKCA-0422 105,107 Pepito Pp - Ice Diamond Vanila 700ml
8 13-Apr-22 052-BKCA-0422 105,107 Pepito Pp - Ice Diamond Strawberry 700ml
 9 13-Apr-22 052-BKCA-0422 105,107 Pepito Pp - Ice Diamond Coklat 700ml
13 12-Apr-22 050-BKCA-0422 105,113 PT Dineta Jay Toza Orange 1liter
14 12-Apr-22 050-BKCA-0422 105,113 PT Dineta Jay Toza Cranberry 1liter
15 12-Apr-22 050-BKCA-0422 105,113 PT Dineta Jay Toza Lime Sweet 1liter
16 12-Apr-22 050-BKCA-0422 105,113 PT Dineta Jay Toza Pineapple 1liter
17 12-Apr-22 050-BKCA-0422 105,113 PT Dineta Jay Toza Lychee 1liter
18 12-Apr-22 050-BKCA-0422 105,113 PT Dineta Jay Toza Apple 1liter
19 13-Apr-22 051-BKCA-0422 105,104 PT Tasmi RayBourbon
21 13-Apr-22 051-BKCA-0422 105,106 PT Tasmi RayPina Colada
22 13-Apr-22 051-BKCA-0422 105,107 PT Tasmi RayMargarita
20 11-Apr-22 042-BKCA-0422 105,105 PT Fatarindo Mineral Water Ades

13-Apr-22 055-BKCA-0422 CV Bali Bless Monin Vanilla 70cl

Monin Caramel 70cl
Monin Hazelnut 70cl
Monin Pandan 70cl
PASSION FRUIT SYRUP

Monin Vanilla 70cl

Monin Caramel 70cl
Monin Hazelnut 70cl
Monin Pandan 70cl

Symple Syrup
FRAPPE -
CHOCO CHIPS
CARAMEL SYRUP
BROWN SUGAR
Sympel sirup - GULA Pasir
FRESH MILK - full cream
OREO COOKIES
CRANBERY
COCONUT MILK

PIENAPLE FRUIT / NANAS

SODAH
ARAK
10 8-Apr-22 030-BKCA-0422 105,108 Dapur Prima Ice Masher Bar
11 8-Apr-22 030-BKCA-0422 105,109 Dapur Prima Jiger
12 8-Apr-22 030-BKCA-0422 105,111 Dapur Prima Liquid Pourer
QTTY SAT HARGA JUMLAH SAT HARGA
MIL PER ML

1 btl 175,000 175,000 700 250

1 btl 175,000 175,000 700 250
1 btl 175,000 175,000 700 250
1 btl 475,000 475,000 1000 475
1 btl 210,000 210,000 700 300
1 btl 150,000 150,000 680 221
1 btl 165,000 165,000 700 236
1 btl 175,000 175,000 700 250
1 btl 175,000 175,000 700 250 11,250
1 btl 470,000 470,000 750 627
1 btl 490,000 490,000 750 653
1 btl 146,400 146,400 700 209
1 btl 146,400 146,400 700 209
1 btl 475,000 475,000 1000 475
1 btl 550,000 550,000 700 786
1 btl 550,000 550,000 750 733
1 btl 146,400 146,400 700 209

13 btl 3,127,800 3,127,800

QTTY SAT HARGA JUMLAH SAT HARGA

MIL PER ML

10 dus 125,208 1,252,080 330 379

3 pcs 111,101 333,303 330 337

3 pcs 111,101 333,303 330 337
1 Btl 4,629 4,629 330 14
1 Btl 4,629 4,629 330 14
1 pcs 39,700 39,700 700 57
1 pcs 39,700 39,700 700 57
1 pcs 39,700 39,700 700 57
1 ltr 18,180 18,180 1000 18
1 ltr 30,300 30,300 1000 30
1 ltr 20,200 20,200 1000 20
1 ltr 18,180 18,180 1000 18
1 ltr 18,180 18,180 1000 18
1 ltr 18,180 18,180 1000 18
4 pcs 25,000 100,000 330 76
4 pcs 39,000 156,000 330 118
4 pcs 56,000 224,000 330 170
5 pcs 51,300 256,500 600 86

1 pcs 141,400 700 202

1 pcs 141,400 700 202
1 pcs 141,400 700 202
1 pcs 141,400 700 202
1 pcs 141,400 700 202

44 2,906,764

1 pcs 141,400 700 202

1 pcs 141,400 700 202
1 pcs 141,400 700 202
1 pcs 141,400 700 202

1 pcs 105,000 800 131

1 pcs 30,000 500 60
1 pcs 141,400 700 202
1 pcs 17,500 1000 18
1 pcs 16,000 1000 16
1 pcs 24,500 946 26
1 Bkg 8,500 14 607
ML 60 34,000 1000 34
38,500 1000 39

1 BTL 2,700
25,000
2 pcs 55,900 111,800 #DIV/0!
2 pcs 35,900 71,800 #DIV/0!
10 pcs 44,900 449,000 #DIV/0!
1 PERSEDIAN MINUMAN BER ALKOHOL

NO. TANGGAL NO. BUKTI NO. PERK SUPLIER

1 Akhusara

Powder
1
2
3
4
5
6
7
8
9

Water

Susu

Vaniila Ice Cream - 700 ml

Susu kental manis

1 PERSEDIAN MINUMAN SYRUP

NO. TANGGAL NO. BUKTI NO. PERK SUPLIER

1 8-Apr-22 030-BKCA-0422 105,108 Dapur Prima
2 8-Apr-22 030-BKCA-0422 105,109 Dapur Prima
3 8-Apr-22 030-BKCA-0422 105,111 Dapur Prima
 JENIS BARANG QTTY SAT HARGA JUMLAH SAT
gr

Coffee Bean 1 kg 190,000 190,000 1000

Chocolate Powder 1 kg 135,000 135,000 1000

Red Velvet Powder 1 kg 110,000 110,000 1000
Taro Powder 1 kg 110,000 110,000 1000
Oreo Powder 1 kg 110,000 110,000 1000
Avocado Powder 1 kg 110,000 110,000 1000
Strawberry Powder 1 kg 110,000 110,000 1000
Cotton Candy Powder 1 kg 145,000 145,000 1000
Matcha Powder 1 kg 185,000 185,000 1000
Charcoal Powder 1 kg 280,000 280,000 1000

Cleo - 19 liter 1 gl 18,500 18,500 19000

Milk 1 liter 17,500 17,500 1000

Vaniila Ice Cream - 700 ml 1 liter 38,000 38,000 22

Susu kental manis - 272 ml 1 272 15,000 15,000 55

11 btl 1,503,500 1,503,500

JENIS BARANG QTTY SAT HARGA JUMLAH SAT

MIL
Mineral Water Balian 330ml 10 dus 125,208 1,252,080 330
Monin Grenadine 70cl 1 btl 146,400 146,400 700
Schweppers Tonic - 330 3 pcs 111,101 333,303 330
Schweppers G/Ale - 330 3 pcs 111,101 333,303 330
Coca-Cola - 330 3 pcs 111,099 333,297 330
Sprite 3cs - 330 3 pcs 111,099 333,297 330
Pp - Ice Diamond Vanila 700ml 1 pcs 38,000 38,000 700
Pp - Ice Diamond Strawberry 700ml 1 pcs 38,000 38,000 700
Pp - Ice Diamond Coklat 700ml 1 pcs 38,000 38,000 700
Toza Orange 1liter 1 ltr 18,180 18,180 1000
Toza Cranberry 1liter 1 ltr 30,300 30,300 1000
Toza Lime Sweet 1liter 1 ltr 20,200 20,200 1000
Toza Pineapple 1liter 1 ltr 18,180 18,180 1000
Toza Lychee 1liter 1 ltr 18,180 18,180 1000
Toza Apple 1liter 1 ltr 18,180 18,180 1000
Bourbon 4 pcs 25,000 100,000 330
Pina Colada 4 pcs 39,000 156,000 330
Margarita 4 pcs 56,000 224,000 330
Mineral Water Ades 5 pcs 51,300 256,500 600

Monin Vanilla 70cl 1 pcs 141,400 700

Monin Caramel 70cl 1 pcs 141,400 700
Monin Hazelnut 70cl 1 pcs 141,400 700
Monin Pandan 70cl 1 pcs 141,400 700

Symple Syrup
FRAPPE - 1 pcs 105,000 800
CHOCO CHIPS 1 pcs 30,000 500
CARAMEL SYRUP 1 pcs 141,400 700
BROWN SUGAR 1 pcs 17,500 1000
Sympel sirup - GULA Pasir 1 pcs 16,000 1000
FRESH MILK - full cream 1 pcs 17,500 946
OREO COOKIES 1 Bkg 8,500 14

39 2,453,320

Ice Masher Bar 2 pcs 55,900 111,800

Jiger 2 pcs 35,900 71,800
Liquid Pourer 10 pcs 44,900 449,000
HARGA
gr

190

135
110
110
110
110
110
145
185
280

0.97

17.50

1,710

55.15

HARGA
PER ML
379
 209
337
337
337
337
54
54
54
18
30
20
18
18
18
76
118
170
86

202
202
202
202

131
60
202
18
16
18
607

#DIV/0!
#DIV/0!
#DIV/0!
 DRINK LIST COFFEE E2C

SINGLE ESPRESSO
COST UNIT
NO. URAIAN UNIT QTTY NO.
SAT COST

1 COFEE AKHUSARA GR 11 190 2,090 1

2 WATER ML 30 0.97 29 2
3 BISKUIT GR 6 26 156 3
Total Cost 2,275
Loss 10% Rp 228
Sub total cost 2,503
Selling Price 25,000
Cost 10.01%

DOUBLE ESPRESSO
COST UNIT
NO. URAIAN UNIT QTTY NO.
SAT COST

1 COFEE AKHUSARA GR 20 190 3,800 1

2 WATER ML 60 0.97 58 2
3 BISKUIT GR 6 26 156 3
4
Total Cost 4,014
Loss 10% Rp 401
Sub total cost 4,416
Selling Price 28,000
Cost 15.77%
 CAPPUCINO ICE/HOT
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 20 190 3,800

2 WATER ML 30 0.97 29
3 FRESS MILK ML 284 23 6,532
4 BISKUIT GR 6 26 156

Total Cost 10,517

Loss 10% Rp 1,052
Sub total cost 11,569
Selling Price 36,000
Cost 32.14%

COFFEE LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 20 190 3,800

2 WATER ML 30 0.97 29
3 FRESS MILK ML 284 23 6,532
4 BISKUIT GR 6 26 156
5 Cherry Red GR 10
Total Cost 10,517
Loss 10% Rp 1,052
Sub total cost 11,569
Selling Price 40,000
Cost 28.92%

MACCHIATTO
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 20 190 3,800

2 WATER ML 30 0.97 29
3 FRESH MILK ML 20 23 460
4 BISKUIT GR 6 26 156
Total Cost 4,445
Loss 10% Rp 445
Sub total cost 4,890
Selling Price 32,000
Cost 15.28%

FLAT WHITE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 20 190 3,800

2 WATER ML 30 0.97 29
3 FRESH MILK ML 284 23 6,532
4 BISKUIT GR 6 26 156
Total Cost 10,361
Loss 10% Rp 1,036
Sub total cost 11,397
 Selling Price 36,000
Cost 31.66%

AFFOGATO
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SCOOP VANILA ICE CREAM SCOOP 1 1,200 1,200

2 COFEE AKHUSARA GR 20 190 3,800
3 WATER ML 60 0.97 58
4 BISKUIT GR 6 26 156
Total Cost 5,058
Loss 10% Rp 506
Sub total cost 5,564
Selling Price 35,000
Cost 15.90%

AMERICANO ICE/HOT
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 20 190 3,800

2 WATER ML 130 0.97 127
3 BISKUIT GR 6 26 156

Total Cost 4,083

Loss 10% Rp 408
Sub total cost 4,491
Selling Price 28,000
Cost 16.04%

LONG BLACK
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 20 190 3,800

2 WATER ML 130 0.97 127
3 BISKUIT GR 6 26 156
Total Cost 3,927
Loss 10% Rp 393
Sub total cost 4,319
Selling Price 30,000
Cost 14.40%
 MANUAL BREW
V60
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 18 190 3,420

2 WATER ML 270 1.05 284
3 BISKUIT GR 6 26 156
Total Cost 3,704
Loss 10% Rp 370
Sub total cost 4,074
Selling Price 30,000
Cost 13.58%

VIETNAM DRIP
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 18 190 3,420

2 SKM ML 20 55 1,103
3 WATER ML 270 1.05 284
4 BISKUIT GR 6 26 156
Total Cost 4,806
Loss 10% Rp 481
Sub total cost 5,287
Selling Price 30,000
Cost 17.62%

MOCHACINO COFFEE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 CHOCOLATE POWDER GR 20 110 2,200

2 COFEE AKHUSARA GR 20 190 3,800
3 MILK ML 284 23 6,532

Total Cost 12,532

Loss 10% Rp 1,253
Sub total cost 13,785
Selling Price 40,000
Cost 34.46%

COFFEE FLAVORED

HAZELNUT LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 HAZELNUT SYRUP ML 20 202 4,040

 2 COFEE AKHUSARA GR 20 190 3,800
3 WATER ML 60 0.97 58
4 MILK ML 150 18 2,625
5 WHIPPED CREAM ML 75 76 5,700

Total Cost 16,223

Loss 10% Rp 1,622
Sub total cost 17,846
Selling Price 44,000
Cost 40.56%

CARAMEL LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 CARAMEL SYRUP ML 20 202 4,040

2 COFEE AKHUSARA GR 20 190 3,800
3 WATER ML 60 0.97 58
4 MILK ML 150 18 2,625
5 WHIPPED CREAM ML 75 97 7,275
6 CARAMEL SAUCE ML 15 86 1,290

Total Cost 19,088

Loss 10% Rp 1,909
Sub total cost 20,997
Selling Price 44,000
Cost 47.72%

VANILLA LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 VANILLA SYRUP ML 20 202 4,040

2 MILK ML 150 18 2,625
4 WHIPPED CREAM MM 75 97 7,275
5 COFEE AKHUSARA GR 20 190 3,800

Total Cost 17,740

Loss 10% Rp 1,774
Sub total cost 19,514
Selling Price 55,000
Cost 35.48%

AVOCADO COFFEE LATTE

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 AVOCADO POWDER GR 30 110 3,300

2 SKM ML 10 55 551
3 SYMPLE SYRUP ML 10 17 170
4 COFEE AKHUSARA GR 20 190 3,800
5 WATER ML 60 0.97 58
6 MILK ML 150 18 2,625
7 WHIPPED CREAM MM 75 97 7,275
 Total Cost 17,780
Loss 10% Rp 1,778
Sub total cost 19,558
Selling Price 55,000
Cost 35.56%

MATCHA COFFEE LATTE

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 MATCHA POWDER GR 30 110 3,300

2 SKM ML 10 55 551
3 SYMPLE SYRUP ML 10 17 170
4 COFEE AKHUSARA GR 20 190 3,800
5 WATER ML 60 0.97 58
6 MILK ML 150 18 2,625
7 WHIPPED CREAM MM 75 97 7,275

Total Cost 17,780

Loss 10% Rp 1,778
Sub total cost 19,558
Selling Price 55,000
Cost 35.56%

TARO COFFEE LATTE

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 TARO POWDER GR 30 110 3,300

2 SKM ML 10 55 551
3 SYMPLE SYRUP ML 10 17 170
4 COFEE AKHUSARA GR 20 190 3,800
5 WATER ML 60 0.97 58
6 MILK ML 150 18 2,625
7 WHIPPED CREAM MM 75 97 7,275

Total Cost 17,780

Loss 10% Rp 1,778
Sub total cost 19,558
Selling Price 55,000
Cost 35.56%

SPESIAL MENU
JAVA CHOCO CHIPS
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 CHOCO CHIPS GR 30 134 4,020

2 FRAPPE GR 10 185 1,850
3 MILK ML 150 18 2,625
4 COFEE AKHUSARA GR 20 190 3,800
5 WATER ML 60 0.97 58
6 CHOCOLATE SYRUP ML 45 209 9,405
7 WHIPPED CREAM ML 75 97 7,275
 8 ASTOR COKLAT GR 4 97 388
9 COKLAT SAUCE GR 15 86 1,290

Total Cost 30,711

Loss 10% Rp 3,071
Sub total cost 33,783
Selling Price 70,000
Cost 48.26%

CARAMELA JAVA CHIP

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 CHOCO CHIPS GR 15 93 1,395

2 FRAPPE ML 10 225 2,250
3 MILK ML 150 18 2,625
4 COFEE AKHUSARA GR 20 215 4,300
5 WATER ML 60 0.97 58
6 CARAMEL SYRUP ML 30 202 6,060
7 WHIPPED CREAM ML 75 76 5,700
8 ASTOR COKLAT GR 4 97 388
9 CARAMEL SAUCE ML 15 86 1,290

Total Cost 24,066

Loss 10% Rp 2,407
Sub total cost 26,473
Selling Price 52,000
Cost 50.91%

CARAMEL FRAPPUCINO
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 CARAMEL SYRUP ML 45 202 9,090

2 MILK ML 150 18 2,625
3 FRAPPE BASE GR 10 185 1,850
4 COFEE AKHUSARA GR 20 190 3,800
5 WATER ML 60 0.97 58
7 WHIPPED CREAM ML 75 97 7,275
8 CARAMEL SAUCE ML 15 86 1,290

Total Cost 25,988

Loss 10% Rp 2,599
Sub total cost 28,587
Selling Price 70,000
Cost 40.84%

E TWO C COFFE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COFEE AKHUSARA GR 20 190 3,800

2 BROWN SUGAR ML 20 18 350
 3 CARAMEL SYRUP ML 30 202 6,060
4 SKM (SUSU KENTAL MANIS ) ML 10 55 551
5 FRESH MILK ML 100 19 1,900

Total Cost 12,661

Loss 10% Rp 1,266
Sub total cost 13,928
Selling Price 40,000
Cost 34.82%

VANILLA FRAPPUCINO
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 VANILLA SYRUP ML 45 202 9,090

2 FRAPPE BASE ML 10 185 1,850
3 MILK ML 150 18 2,625
4 COFEE AKHUSARA GR 20 190 3,800
5 WATER ML 60 0.97 58
6 WHIPPED CREAM ML 75 97 7,275

Total Cost 24,698

Loss 10% Rp 2,470
Sub total cost 27,168
Selling Price 65,000
Cost 41.80%

TARO FRAPPUCINO ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 FRAPPE BASE GR 10 185 1,850

2 TARO POWDER GR 30 110 3,300
3 SYMPLE SYIRUP ML 40 17 680
4 MILK ML 150 18 2,700
5 WHIPPED CREAM ML 75 97 7,275
6 COFEE AKHUSARA GR 20 190 3,800
TOPPING : WHIPPED CREAM

Total Cost 19,605

Loss 10% Rp 1,961
Sub total cost 21,566
Selling Price 65,000
Cost 33.18%

OREO E2C
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 OREO COOKIES KEPING 2 607 1,214

2 OREO POWDER GR 30 110 3,300
 3 SYMPLE SYIRUP ML 30 17 510
4 WHIPPED CREAM ML 75 97 7,275
5 MILK ML 150 32 4,800
TOPPING : WHIPPED CREAM

Total Cost 17,099

Loss 10% Rp 1,710
Sub total cost 18,809
Selling Price 65,000
Cost 28.94%

Caramel Pop Corn

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

3 MILK ML 130 19 2,470

4 COFEE AKHUSARA GR 20 190 3,800
5 pop corn ML 153 14 2,142
6 CARAMEL SYRUP ML 30 202 6,060
7 WHIPPED CREAM ML 75 76 5,700
8 caramel sauce GR 10 86 860

Total Cost 21,032

Loss 10% Rp 2,103
Sub total cost 23,135
Selling Price 52,000
Cost 44.49%
 Ristretto
COST UNIT
URAIAN UNIT QTTY
SAT COST

COFEE AKHUSARA GR 11 190 2,090

WATER ML 20 0.97 19
BISKUIT GR 6 26 156
Total Cost 2,265
Loss 10% Rp 227
Sub total cost 2,492
Selling Price 25,000
Cost 9.97%

Picollo
COST UNIT
URAIAN UNIT QTTY
SAT COST

COFEE AKHUSARA GR 20 190 3,800

WATER ML 30 0.97 29
FRESH MILK ML 60 23 1,380
BISKUIT GR 6 26 156
Total Cost 5,365
Loss 10% Rp 537
Sub total cost 5,902
Selling Price 32,000
Cost 18.44%
 ARAK PITCHER
ARAK MOJITO
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 ARAK ML 600 25 15,000

2 LIME FRUIT GR 8 14 112
3 MINT LEAVES GR 12 75 900
4 SODA WATER BTL 1 2,700 2,700
5 SYMPLE SYRUP ML 60 17 1,020

Total Cost 19,732

Loss 10% Rp 1,973
Sub total cost 21,705
Selling Price 75,000
Cost 28.94%

ARAK LAGON
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BOTOL ARAK ML 600 25 15,000

2 LIME JUICE ML 60 14 840
3 BLUE CURACAO ML 40 250 10,000
4 MINT LEAVES GR 12 75 900
5 SPRITE CAN CAN 1 4,833 4,833
6 LIME FRUIT GR 60 14 840

Total Cost 32,413

Loss 10% Rp 3,241
Sub total cost 35,654
Selling Price 64,000
Cost 55.71%

ARAK LITCHI
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BOTOL ARAK ML 350 25 8,750

2 BUAHVITA LITCHI ML 500 36 18,000
3 MINT GR 5 75 375

Total Cost 27,125

Loss 10% Rp 2,713
Sub total cost 29,838
Selling Price 56,000
Cost 53.28%
 MOCTAILS
VIRGIN MOJITO
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SYMPLE SYRUP ML 60 17 1,020

2 LIME FRUIT GR 40 14 560
3 MINT LEAVES GR 18 75 1,350
4 SODA WATER BTL 1 2,700 2,700
5 WHITE SUGAR PCS 2 440 880
6 LIME JC ML 15 14 210
GLASS : HIGH BALL GLASS AND LIME RING

Total Cost 6,720 OK

Loss 10% Rp 672
Sub total cost 7,392
Selling Price 32,000
Cost 23.10%

VIRGIN STRAWBERRY MOJITO

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SYMPLE SYRUP ML 60 17 1,020

2 LIME JC ML 15 14 210
3 MINT LEAVES GR 8 75 600
4 SODA WATER BTL 1 2,700 2,700
5 STRAWBERRY FRUIT GR 9.5 55 523
6 MARJAN STRAWBERRY ML 25 52 1,300
GLASS : HIGH BALL GLASS
GARNIS : MINT LEAVES AND STRAWBERRY

Total Cost 6,353 OK

Loss 10% Rp 635
Sub total cost 6,988
Selling Price 35,000
Cost 19.97%

FUNCKY ICE TEA

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 PASSION FRUIT GR 65 65 4,225

2 LIME JUICE ML 15 14 210
3 PASSION FRUIT SYRUP ML 30 209 6,270
4 ORANGE JUICE ML 10 31 310
5 TEA SARIWANGI PCS 2 215 430
GLASS : HIGH BALL GLASS
GARNIS : MINT LEAVES AND LIME RING

Total Cost 11,445###

Loss 10% Rp 1,145
 Sub total cost 12,590
Selling Price 40,000
Cost 31.47%

VIRGIN PINA COLADA

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COCONUT MILK ML 40 48 1,920

2 PINEAPPLE JUICE ML 80 31 2,480
3 PINEAPPLE FRUIT GR 200 7 1,400
4 SYMPLE SYRUP ML 10 17 170
GLASS : POCO GRANDE
GARNIS : PINEAPLE FRUIT AND CHERY

Total Cost 4,050###

Loss 10% Rp 405
Sub total cost 4,455
Selling Price 35,000
Cost 12.73%

VIRGIN TEQUILA SUNRISE

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 ORANGE JUICE ML 100 18 1,818

2 GRENADINE SYRUP ML 30 202 6,060
GLASS : MIRING BESAR
GARNIS :DRIED ORANGE AND CHERY

Total Cost 7,878###

Loss 10% Rp 788
Sub total cost 8,666
Selling Price 35,000
Cost 24.76%

RAINBOW
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 PINEAPPLE JUICE ML 100 31 3,100

2 GRENADINE SYRUP ML 30 202 6,060
3 BLUE CURACAO ML 30 250 7,500
GLASS : HIGH BALL
GARNIS : MINT LEAVES AND DRIED ORANGE

Total Cost 13,560###

Loss 10% Rp 1,356
Sub total cost 14,916
Selling Price 35,000
Cost 42.62%
 BLUE LAGOON
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BLUE CURACAO ML 30 250 7,500

2 LIME JUICE ML 15 31 465
3 MINT LEAVES GR 8 75 600
4 SPRITE CAN BTL 1 2,700 2,700
5 LIME FRUIT GR 40 14 560
GLASS : MIRING BESAR
GARNIS : ORANGE AND CHERY

Total Cost 11,825###

Loss 10% Rp 1,183
Sub total cost 13,008
Selling Price 35,000
Cost 37.16%

BLUE MOON
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COCONUT MILK ML 30 48 1,440

2 SYMPLE SYRUP ML 10 17 170
3 BLUE CURACAO SYRUP ML 30 209 6,257
4 PINEAPPLE JUICE ML 60 31 1,860

Total Cost 9,727###

Loss 10% Rp 973
Sub total cost 10,700
Selling Price 35,000
Cost 30.57%

PINKY BOY
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 GRENADINE SYRUP ML 30 202 6,060

2 SYMPLE SYRUP ML 10 17 170
3 CRANBERRY JUICE ML 60 39 2,340
4 COCONUT MILK ML 25 48 1,200

Total Cost 9,770###

Loss 10% Rp 977
Sub total cost 10,747
Selling Price 35,000
Cost 30.71%

LADY ROSE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST
 1 LYCHEE CAN GR 10 44 440
2 LYCHEE SYRUP ML 40 210 8,400
3 PINEAPPLE JUICE ML 90 31 2,790
4 SODAH WATER BTL 1 2,700 2,700
GARNIS : LECY & MINT LEAVE

Total Cost 14,330###

Loss 10% Rp 1,433
Sub total cost 15,763
Selling Price 45,000
Cost 35.03%

RED FIZZI
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 WATERMELON ML 50 10 500
2 PEACH SYRUP ML 35 131 4,585
3 SODAH WATER BTL 1 2,700 2,700
GARNIS : ROSMERY

Total Cost 7,785###

Loss 10% Rp 779
Sub total cost 8,564
Selling Price 35,000
Cost 24.47%

PASSION GREY
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 GRENADINE SYRUP ML 25 209 5,229

2 PASSION SYRUP ML 25 209 5,229
3 PEACH SYRUP ML 30 131 3,930
4 TONIC WATER CAN 1 4,833 4,833
5 LIME JC ML 10 14 140

Total Cost 19,360###

Loss 10% Rp 1,936
Sub total cost 21,296
Selling Price 50,000
Cost 42.59%

YELLOW FLASH
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 MANGGO PURE ML 60 125 7,500

2 CUCUMBER GR 20 12 240
3 GINGER GR 5 22 110
4 HONEY ML 10 30 300
5 SODAH WATER BTL 1 2,700 2,700
 Total Cost 10,850###
Loss 10% Rp 1,085
Sub total cost 11,935
Selling Price 45,000
Cost 26.52%

GO SOUTH
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BLUEBERRY JUICE ML 50 33 1,650

2 MANGGO PURE GR 60 125 7,500
3 PEACH SYRUP GR 25 209 5,225
4 LIME JC ML 10 14 140

Total Cost 14,515###

Loss 10% Rp 1,452
Sub total cost 15,967
Selling Price 45,000
Cost 35.48%

TROPICAL BUTTER FLY

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 LIME JC ML 15 14 210
2 SYMPLE SYRUP ML 60 17 1,020
3 SODAH WATER ML 1 2,700 2,700
4 TROPICAL BLUE GR 4 865 3,460
GARNIS : DAUN MINT & SLICE LIME

Total Cost 7,180###

Loss 10% Rp 718
Sub total cost 7,898
Selling Price 35,000
Cost 22.57%

NON COFFEE

STRAWBERRY LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 STRAWBERRY POWDER GR 30 110 3,300

2 SKM ML 10 55 550
3 SYMPLE SYRUP ML 10 17 170
4 FRES MILK ML 130 23 2,990
5 WHIPPED CREAM ML 75 97 7,275
GLASS : HIGH BALL
GARNIS : STRAWBERRY AND WAFER STICK
 Total Cost 14,285###
Loss 10% Rp 1,429
Sub total cost 15,714
Selling Price 50,000
Cost 31.43%

CHOCO LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 CHOCOLATE POWDER GR 30 110 3,300

2 SKM ML 10 55 550
3 SYMPLE SYRUP ML 10 17 170
4 FRESH MILK ML 130 19 2,470
5 WHIPPED CREAM ML 75 76 5,700
GLASS : HIGH BALL
GARNIS : CHOCO CHIP AND WAFER STICK

Total Cost 12,190###

Loss 10% Rp 1,219
Sub total cost 13,409
Selling Price 40,000
Cost 33.52%

TARO LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 TARO POWDER GR 30 110 3,300

2 SKM ML 10 55 551
3 SYMPLE SYRUP ML 10 17 170
4 FRESH MILK ML 130 23 2,990
5 WHIPPED CREAM ML 75 97 7,275
GLASS : HIGH BALL

Total Cost 14,286###

Loss 10% Rp 1,429
Sub total cost 15,715
Selling Price 40,000
Cost 39.29%

AVOCADO LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 AVOCADO POWDER GR 30 110 3,300

2 SKM ML 10 55 550
3 SYMPLE SYRUP ML 10 17 170
4 FRESH MILK ML 130 23 2,990
5 WHIPPED CREAM ML 75 97 7,275
GLASS : HIGH BALL

Total Cost 14,285###

Loss 10% Rp 1,429
Sub total cost 15,714
 Selling Price 40,000
Cost 39.28%

MATCHA LATTE ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 MATCHA POWDER GR 30 110 3,300

2 SKM ML 10 55 551
3 SYMPLE SYRUP ML 10 17 170
4 FRESH MILK ML 130 23 2,990
5 WHIPPED CREAM ML 75 97 7,275
GLASS : HIGH BALL

Total Cost 14,286###

Loss 10% Rp 1,429
Sub total cost 15,715
Selling Price 40,000
Cost 39.29%

RED VELVET ICE/HOT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 RED VELVET POWDER GR 30 110 3,300

2 SKM ML 10 55 550
3 SYMPLE SYRUP ML 10 17 170
4 FRESH MILK ML 130 23 2,990
5 WHIPPED CREAM ML 75 97 7,275
GLASS : HIGH BALL

Total Cost 14,285###

Loss 10% Rp 1,429
Sub total cost 15,714
Selling Price 40,000
Cost 39.28%

KLEPON LATTE E2C

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 KLEPON POWDER GR 30 285 8,550

2 BROWN SUGAR ML 30 17 510
3 COCONUT MILK ML 30 48 1,440
4 MILK ML 125 18 2,250
5 WHIPPED CREAM ML 75 76 5,700
2400
Total Cost 18,450###
Loss 10% Rp 1,845
Sub total cost 20,295
Selling Price 46,400
Cost 43.74%
 JUICE
WATERMELON JUICE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 WATERMELON GR 450 10 4,500

2 SMPLE SYRUP ML 30 17 510
3 WATER ML 200 0.97 194
GLASS : PILSNER GLAS

Total Cost 5,204

Loss 10% Rp 520
Sub total cost 5,724
Selling Price 30,000
Cost 19.08%

HONEYDEW JUICE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 HONEYDEW GR 450 14 6,300

2 SYMPLE SYRUP ML 30 17 510
3 WATER ML 200 0.97 195
GLASS : PILSNER
GARNIS : HONEYDEW FRUIT

Total Cost 7,005

Loss 10% Rp 700
Sub total cost 7,705
Selling Price 30,000
Cost 25.68%

STRAWBERY JUICE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 STRAWBERRY GR 200 55 11,000

2 SYMPLE SYRUP ML 30 17 510
3 WATER ML 200 0.97 195
GLASS : PILSNER
GARNIS : STRAWBERRY FRUIT

Total Cost 11,705

Loss 10% Rp 1,170
Sub total cost 12,875
Selling Price 50,000
Cost 25.75%

PINEAPPLE JUICE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 PINEAPPLE FRUIT GR 450 7 3,150

2 SYMPLE SYRUP 30 30 17 510
 3 WATER ML 200 0.97 195
GLASS : PILSNER
GARNIS : PINEAPPLE FRUIT

Total Cost 3,855

Loss 10% Rp 385
Sub total cost 4,240
Selling Price 30,000
Cost 14.13%

ORANGE JUICE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 ORANGE JUICE ML 350 12 4,200

2 SYMPLE SYRUP ML 30 17 510
3 WATER ML 200 0.97 195
GLASS : PILSNER
GARNIS : ORANGE FRUIT

Total Cost 4,905

Loss 10% Rp 490
Sub total cost 5,395
Selling Price 35,000
Cost 15.41%

AVOCADO JUICE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 AVOCADO GR 450 30 13,500

2 SYMPLE SYRUP ML 30 17 510
3 MILK ML 150 18 2,700
GLASS : PILSNER
GARNIS : AVOCADO

Total Cost 16,710

Loss 10% Rp 1,671
Sub total cost 18,381
Selling Price 45,000
Cost 40.85%
 SMOOTHIES

SMOOTHIES DRAGON FRUIT

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 DRAGON FRUIT GR 300 15 4,500

2 BANANA GR 200 33 6,600
3 HONEY ML 30 30 900
4 YOGHURT PLAIN ML 80 70 5,600
5 MILK ML 150 18 2,700
GLASS : GLASS MIRING BESAR

Total Cost 20,300

Loss 10% Rp 2,030
Sub total cost 22,330
Selling Price 44,000
Cost 50.75%

SMOOTHIES BANANA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BANANA GR 200 33 6,600

2 HONEY ML 2 143 287
3 YOGHURT PLAIN ML 80 70 5,600
4 MADU ML 30 38 1,140
5 MILK ML 150 19 2,850

Total Cost 16,477

Loss 10% Rp 1,648
Sub total cost 18,124
Selling Price 44,000
Cost 41.19%

DRUNKY MONKEY
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BANANA GR 200 33 6,600

2 soya milk ML 135 35 4,725
3 YOGHURT PLAIN ML 80 70 5,600
4 MADU ML 15 38 570
 MILK SHAKE

VANILLA MILK SHAKE

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SYMPLE SYRUP ML 40 17 680

2 ICE CREAM VANILLA ML 60 24 1,440
3 FRESH MILK ML 150 23 3,450
4 VANILLA SYRUP ML 25 202 5,050
5 ASTOR STRAWBERRY GR 4 97 388
GLASS : HIGH BALL

Total Cost 11,008

Loss 10% Rp 1,101
Sub total cost 12,109
Selling Price 45,000
Cost 26.91%

CHOCOLATE MILK SHAKE

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SYMPLE SYRUP ML 40 17 680

2 ICE CREAM CHOCOLATE ML 60 24 1,440
3 FRESH MILK ML 150 23 3,450
4 CHOCOLATE SYRUP ML 25 209 5,225
5 ASTOR COKLAT GR 4 97 388
6 COKLAT SAUCE ML 15 86 1,290
GLASS : HIGH BALL

Total Cost 12,473

Loss 10% Rp 1,247
Sub total cost 13,720
Selling Price 45,000
Cost 30.49%

STRAWBERRY MILK SHAKE

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SYMPLE SYRUP ML 40 17 680

2 ICE CREAM STRAWBERRY ML 60 24 1,440
3 FRESH MILK ML 150 23 3,450
4 STRAWBERRY MARJAN ML 25 52 1,300
5 ASTOR STRAWBERRY GR 4 97 388
6 STRAWBERRY SAUCE ML 15 86 1,290
GLASS : HIGH BALL

Total Cost 8,548

Loss 10% Rp 855
Sub total cost 9,403
Selling Price 40,000
Cost 23.51%
 ICE TEA
REGULER ICE TEA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SARIWANGI TEA PCS 3 218 654

2 SYMPLE SYRUP ML 60 17 1,020
3 WATER ML 500 0.97 485
GARNIS : MINT LEAVES

Total Cost 2,159

Loss 10% Rp 216
Sub total cost 2,375
Selling Price 15,000
Cost 15.83%

ICE LEMON TEA

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 LEMON TEA FRUIT GR 15 40 600

2 SYMPLE SYRUP ML 30 17 510
3 TEA LEMON POCI PCS 2 328 656
4 WATER ML 250 0.97 243
5 MINT LEAVES GR 8 75 600
GARNIS : MINT AND LIME

Total Cost 2,609

Loss 10% Rp 261
Sub total cost 2,869
Selling Price 20,000
Cost 14.35%

ICE LYCHEE TEA

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 LYCHEE CAN GR 10 44 440

2 SARIWANGI TEA PCS 2 218 436
3 SYMPLE SYRUP ML 30 17 510
4 LYCHEE SYRUP ML 30 210 6,300
5 WATER ML 300 0.97 291
6 MINT GR 8 40 320

Total Cost 8,297

Loss 10% Rp 830
Sub total cost 9,127
Selling Price 30,000
Cost 30.42%
 ICE VANILLA TEA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SARIWANGI TEA PCS 2 218 436

2 VANILLLA SYRUP ML 30 202 6,060
3 SYMPLE SYRUP ML 60 17 1,020
4 WATER ML 300 0.97 291
5 MINT LEAVES GR 8 75 600

Total Cost 8,407

Loss 10% Rp 841
Sub total cost 9,248
Selling Price 30,000
Cost 30.83%

MAGIC TEA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BUNGA TALANG GR 4 500 2,000

2 LIME JC ML 15 14 210
3 SYMPLE SYRUP ML 60 17 1,020
4 SODA WATER BTL 1 2,700 2,700

Total Cost 5,930

Loss 10% Rp 593
Sub total cost 6,523
Selling Price 24,000
Cost 27.18%

ROSELA HIBISCUS TEA

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BUNGA HIBISCUS GR 4 334 1,336

2 LIME JC ML 15 14 210
3 SYMPLE SYRUP ML 60 17 1,020
4 SODA WATER BTL 1 2,700 2,700

Total Cost 5,266

Loss 10% Rp 527
Sub total cost 5,793
Selling Price 30,000
Cost 19.31%

PASSION TEA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SYMPLE SYRUP ML 30 17 510

 2 PASSION SYRUP ML 30 209 6,270
3 PASSION FRUIT GR 70 65 4,550
4 SARIWANGI TEA PCS 2 218 436
5 LIME FRUIT GR 40 14 560
6 WATER ML 300 0.97 291

Total Cost 12,617

Loss 10% Rp 1,262
Sub total cost 13,879
Selling Price 40,000
Cost 34.70%

LIME PEACH TEA

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 PEACH SYRUP ML 45 131 5,895

2 LIME JC ML 20 14 280
3 SARIWANGI TEA ML 2 218 436
4 MINT LEAVES GR 8 75 600
5 WATER ML 300 0.97 291
6 SIMPLE SYRUP ML 20 17 340

Total Cost 7,842

Loss 10% Rp 784
Sub total cost 8,626
Selling Price 30,000
Cost 28.75%

HOT TEA
REGULER TEA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SARIWANGI TEA PCS 1 218 218 0.970 #REF!

2 WATER ML 300 1 291

Total Cost 509

Loss 10% Rp 51
Sub total cost 560
Selling Price 10,000
Cost 5.60%

GINGER TEA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SARIWANGI TEA PCS 1 218 218

2 GINGER GR 4 22 88
3 WATER ML 300 0.97 291

Total Cost 597

Loss 10% Rp 60
Sub total cost 657
 Selling Price 15,000
Cost 4.38%

JASMINE TEA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 JASMINE TEA PCS 1 340 340

3 WATER ML 300 0.97 291

Total Cost 631

Loss 10% Rp 63
Sub total cost 694
Selling Price 15,000
Cost 4.63%

Purple Garden
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BUNGA TALANG GR 4 178 712

2 LIME JC ML 15 14 210
3 SYMPLE SYRUP ML 60 17 1,020
4 SODA WATER BTL 1 2,700 2,700
LEMONGRASS GR 10 10 100
JAHE GR 10 22 220
MINT LEAVES GR 2 20 40
AIR ML 200 1 194
ICE CUBE GR 100 -
Total Cost 5,196
Loss 10% Rp 520
Sub total cost 5,716
Selling Price 30,000
Cost 19.05%

ORANGE PEA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BUNGA TALANG GR 4 178 712

2 LIME JC ML 15 14 210
3 SYMPLE SYRUP ML 60 17 1,020
4 ORANGE JC ML 150 13 1,950
LEMONGRASS GR 10 10 100
JAHE GR 10 22 220
MINT LEAVES GR 2 20 40
AIR ML 200 1 194
ICE CUBE GR 100 -
Total Cost 4,446
Loss 10% Rp 445
Sub total cost 4,891
Selling Price 30,000
Cost 16.30%
 BEER

BEER LARGE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BEER LARGE BTL 1 30,075 30,075

Total Cost 30,075

Loss 10% Rp 3,008
Sub total cost 33,083
Selling Price 44,000
Cost 75.19%

BEER SMALL
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

2 BEER SMALL BTL 1 16,925 16,925

Total Cost 16,925

Loss 10% Rp 1,693
Sub total cost 18,618
Selling Price 33,600
Cost 55.41%

DESSERT

ASORTED ICED CREAM

COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

ICE CREAM ML 100 24 2,400

ASTOR GR 3.5 97 340

Total Cost 2,740

Loss 10% Rp 274
Sub total cost 3,013
Selling Price 25,000
Cost 12.05%

FRESH FRUIT
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

PAPAYA GR 80 9 720
WATERMELON GR 100 10 1,000
PINEAPPLE GR 100 7 700
DRAGON FRUITS GR 100 28 2,800
LIME GR 10 13 130
STRAWBERRY GR 25 65 1,625
MINT LEAVES GR 0.2 75 15
DAUN PISANG GR 1 4 4

Total Cost 6,994

Loss 10% Rp 699
Sub total cost 7,693
Selling Price 25,000
Cost 30.77%
 SOFT DRINK
SODA WATER CAN
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 SODA WATER POLARIS CAN 1 5,625 5,625

Total Cost 5,625

Loss 10% Rp 563
Sub total cost 6,188
Selling Price 17,000
Cost 36.40%

GINGER ALE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 GINGER ALE CAN CAN 1 4,833 4,833

Total Cost 4,833

Loss 10% Rp 483
Sub total cost 5,316
Selling Price 17,000
Cost 31.27%

TONIC WATER
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 TONIC WATER CAN CAN 1 4,833 4,833

Total Cost 4,833

Loss 10% Rp 483
Sub total cost 5,316
Selling Price 17,000
Cost 31.27%
 SPRITE
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

2 SPRITE CAN CAN 1 4,833 4,833

Total Cost 4,833

Loss 10% Rp 483
Sub total cost 5,316
Selling Price 17,000
Cost 31.27%

COCA-COLA
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 COCA-COLA CAN BTL 1 4,833 4,833

Total Cost 4,833

Loss 10% Rp 483
Sub total cost 5,316
Selling Price 17,000
Cost 31.27%

BALIAN
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 BALIAN WATER BTL 1 5,217 5,217

Total Cost 5,217

Loss 10% Rp 522
Sub total cost 5,739
Selling Price 15,000
Cost 38.26%

AQUA CRYSTAL
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

1 AQUA CRYSTAL REFFIL BTL 1 1,817 1,817

Total Cost 1,817

Loss 10% Rp 182
Sub total cost 1,999
Selling Price 12,000
Cost 16.66%

INFUSED WATER
COST UNIT
NO. URAIAN UNIT QTTY
SAT COST

LEMON TEA FRUIT GR 15 40 600

CUCUMBER GR 20 12 240
LIME FRUIT GR 50 14 700
WATER ML 500 0.97 487

Total Cost 2,027

Loss 10% Rp 203
Sub total cost 2,230
Selling Price 16,000
Cost 13.93%
 1 PERSEDIAN MINUMAN SYRUP

NO. TANGGAL NO. BUKTI JENIS BARANG QTTY SAT

7-Apr-22 020-BKCA-0422 Mineral Water Balian 330ml 10 dus

11-Apr-22 042-BKCA-0422 Schweppers Tonic - 330 3 pcs

11-Apr-22 042-BKCA-0422 Schweppers G/Ale - 330 3 pcs
11-Apr-22 042-BKCA-0422 Coca-Cola - 330 1 Btl
11-Apr-22 042-BKCA-0422 Sprite 3cs - 330 1 Btl
13-Apr-22 052-BKCA-0422 Pp - Ice Diamond Vanila 700ml 1 pcs
13-Apr-22 052-BKCA-0422 Pp - Ice Diamond Strawberry 700ml 1 pcs
13-Apr-22 052-BKCA-0422 Pp - Ice Diamond Coklat 700ml 1 pcs
12-Apr-22 050-BKCA-0422 Toza Orange 1liter 1 ltr
12-Apr-22 050-BKCA-0422 Toza Cranberry 1liter 1 ltr
12-Apr-22 050-BKCA-0422 Toza Lime Sweet 1liter 1 ltr
12-Apr-22 050-BKCA-0422 Toza Pineapple 1liter 1 ltr
12-Apr-22 050-BKCA-0422 Toza Lychee 1liter 1 ltr
12-Apr-22 050-BKCA-0422 Toza Apple 1liter 1 ltr
13-Apr-22 051-BKCA-0422 Bourbon 4 pcs
13-Apr-22 051-BKCA-0422 Pina Colada 4 pcs
13-Apr-22 051-BKCA-0422 Margarita 4 pcs
11-Apr-22 042-BKCA-0422 Mineral Water Ades 5 pcs

13-Apr-22 055-BKCA-0422 Monin Vanilla 70cl 1 pcs

Monin Caramel 70cl 1 pcs
Monin Hazelnut 70cl 1 pcs
Monin Pandan 70cl 1 pcs
PASSION FRUIT SYRUP 1 pcs
Monin Vanilla 70cl 1 pcs
Monin Caramel 70cl 1 pcs
Monin Hazelnut 70cl 1 pcs
Monin Pandan 70cl 1 pcs
Symple Syrup
FRAPPE - 1 pcs
CHOCO CHIPS 1 pcs
CARAMEL SYRUP 1 pcs
BROWN SUGAR 1 pcs
Sympel sirup - GULA Pasir 1 pcs
FRESH MILK - full cream 1 pcs
OREO COOKIES 1 Bkg
COCONUT MILK
PIENAPLE FRUIT / NANAS
SODAH 1 BTL
ARAK

BUAH BUAH
WATERMELON 1 KG
HONEYDEW - MADU 1 PC
STRAWBERRY 1 KG
ORANGE 1 KG
AVOCADO 1 KG
PIENAPLE - NANAS 1 KG
BUAH NAGA MERAH 1 KG
BUAH PISANG HIJAU 1 pc
TBS YOUGURT PLAIN
SCOOP ES CREAM VANILA

SARI WANGI TEA

LIME 1 KG
LECHY
JASMINE TEA

Water Cleo - 19 1

ES BATU
HARGA JUMLAH SAT HARGA
MIL PER ML

125,208 1,252,080 330 379

111,101 333,303 330 337

111,101 333,303 330 337
4,629 4,629 330 14
4,629 4,629 330 14
39,700 39,700 700 57
39,700 39,700 700 57
39,700 39,700 700 57
18,180 18,180 1000 18
30,300 30,300 1000 30
20,200 20,200 1000 20
18,180 18,180 1000 18
18,180 18,180 1000 18
18,180 18,180 1000 18
25,000 100,000 330 76
39,000 156,000 330 118
56,000 224,000 330 170
51,300 256,500 600 86

141,400 700 202

141,400 700 202
141,400 700 202
141,400 700 202
141,400 700 202
141,400 700 202
141,400 700 202
141,400 700 202
141,400 700 202

105,000 800 131

30,000 500 60
141,400 700 202
17,500 1000 18
16,000 1000 16
24,500 946 26
8,500 14 607
38,500 1000 39

2,700
25,000

12,000 1,000 12
21,500 150 143
60,000 1,000 60
50,000 1,000 50
26,000 1,000 26
7,000 1,000 7
25,000 1,000 25 2kg 50,000 16,667
12,000 12 1,000
75,000 1,000 75
39,700 11 3,573 63 700 11
1,000 -
8,200 25 328
12,000 8 1,500
23,000 20 1,150
24,500 25 980

gl 20,000 19,000 1.05 -

 DRINK LIST E TWO C

NO. DISCRIPTION MENU DISC 10% TOTAL TAX 11% S-CARGE TO- BEALL K-CARD COST PROFIT PEMD 5% L-PROFIT PERSEN

I COCKTAIL
1 MARGARITA #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 21,103 #NAME? #NAME? #NAME?
2 LONG ISLAN TEA #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 23,072 #NAME? #NAME? #NAME?
3 NEGRONI #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 47,925 #NAME? #NAME? #NAME?
4 ESPRESSO MARTINI #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 36,554 #NAME? #NAME? #NAME?
5 PINA COLADA #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 28,740 #NAME? #NAME? #NAME?
6 TEQUILA SUNRISE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 23,770 #NAME? #NAME? #NAME?
7 THE PARADISE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 30,720 #NAME? #NAME? #NAME?
8 WHISKEY SOUR #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 20,690 #NAME? #NAME? #NAME?
9 PINK LADY #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 22,220 #NAME? #NAME? #NAME?
10 FLAT WHITE MARTINI #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 40,699 #NAME? #NAME? #NAME?
11 COSMOPOLITAN #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 24,838 #NAME? #NAME? #NAME?
12 CLASIC MOJITO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 19,216 #NAME? #NAME? #NAME?
13 STRAWBERRY MOJITO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 19,763 #NAME? #NAME? #NAME?
14 LECHY MARTINI #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 21,345 #NAME? #NAME? #NAME?
15 BRANDY EGGNOG #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 17,585 #NAME? #NAME? #NAME?
16 RED TROPICAL E TWO C #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 17,593 #NAME? #NAME? #NAME?
17 RUM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 11,250 #NAME? #NAME? #NAME?
18 GIN #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 11,250 #NAME? #NAME? #NAME?
19 VODCA #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 10,935 #NAME? #NAME? #NAME?
20 WHISKEY #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 13,500 #NAME? #NAME? #NAME?
21 BARANDY #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 9,630 #NAME? #NAME? #NAME?
22 TEQUILA #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 11,250 #NAME? #NAME? #NAME?

II ARAK PITCHER
1 ARAK MOJITO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 19,732 #NAME? #NAME? #NAME?
2 ARAK LAGON #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 32,413 #NAME? #NAME? #NAME?

III MOCTAILS
VIRGIN MOJITO Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 6,720 Err:509 Err:509 Err:509
VIRGIN STRAWBERRY MOJITO Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 6,353 Err:509 Err:509 Err:509
FUNCKY ICE TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 11,445 Err:509 Err:509 Err:509
CREAMY MANGGO Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509
VIRGIN PINA COLADA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 4,050 Err:509 Err:509 Err:509
VIRGIN TEQUILA SUNRISE Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 7,878 Err:509 Err:509 Err:509
RAINBOW Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 13,560 Err:509 Err:509 Err:509
BLUE LAGON Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 11,825 Err:509 Err:509 Err:509
BLUE MOON Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 9,727 Err:509 Err:509 Err:509
PINKY BOY Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 9,770 Err:509 Err:509 Err:509
LADY ROSE Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 14,330 Err:509 Err:509 Err:509
RED FIZZI Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 7,785 Err:509 Err:509 Err:509
PASSION GREY Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 19,360 Err:509 Err:509 Err:509
YELLOW FLASH Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 10,850 Err:509 Err:509 Err:509
GO SOUTH Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 14,515 Err:509 Err:509 Err:509
TROPICAL BUTTER FLY Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 7,180 Err:509 Err:509 Err:509

IV JUICE
WATERMELON JUICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 5,204 #NAME? #NAME? #NAME?
HONEYDEW JUICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 7,005 #NAME? #NAME? #NAME?
STRAWBERY JUICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 11,705 #NAME? #NAME? #NAME?
PENEAPLE JUICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 3,855 #NAME? #NAME? #NAME?
ORANGE JUICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 4,905 #NAME? #NAME? #NAME?
AVOCADO JUICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 16,710 #NAME? #NAME? #NAME?

V SMOOTHIES
SMOOTHIS DRAGON FRUIT #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 20,300 #NAME? #NAME? #NAME?
SMOOTHIS BANANA #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 16,477 #NAME? #NAME? #NAME?

VI MILK SHAKE
VANILA MILK SHAKE Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 11,008 Err:509 Err:509 Err:509
CHOCOLATE MILK SHAKE Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 12,473 Err:509 Err:509 Err:509
STRAWBERRY MILK SHAKE Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 8,548 Err:509 Err:509 Err:509

VII ES TEA
REGULER ES TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 2,159 Err:509 Err:509 Err:509
ICE LEMON TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 2,609 Err:509 Err:509 Err:509
ICE LECHY TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 8,297 Err:509 Err:509 Err:509
ICE VANILLA TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 8,407 Err:509 Err:509 Err:509
 DRINK LIST E TWO C

MAGIC TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 5,930 Err:509 Err:509 Err:509
ROSELA HIBISCUS TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 5,266 Err:509 Err:509 Err:509
PASSION TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 12,617 Err:509 Err:509 Err:509

VIII HOT TA
REGULER TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 509 Err:509 Err:509 Err:509
GINGGER TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 597 Err:509 Err:509 Err:509
JASMINE TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 631 Err:509 Err:509 Err:509
LIME PEACH TEA Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

IX COFFEE
SINGLE ESPRESSO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 2,275 #NAME? #NAME? #NAME?
DOUBLE ESPRESSO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 4,014 #NAME? #NAME? #NAME?
CAPPUCINO/ICE - 130 naik 284 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 10,517 #NAME? #NAME? #NAME?
COFFEE LATTE/ICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 10,517 #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
MOCHACINO COFFEE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
FLAT WHITE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 10,361 #NAME? #NAME? #NAME?
AFFOGATO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 5,058 #NAME? #NAME? #NAME?
AMERICANO/ICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 4,083 #NAME? #NAME? #NAME?
LONG BLACK #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 3,927 #NAME? #NAME? #NAME?

X MANUAL BREW
V60 #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 3,704 #NAME? #NAME? #NAME?
VIENAM DRIP #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 4,806 #NAME? #NAME? #NAME?

XI COFFEE FLAVORED 100 mili naik 130 mm

HAZELNUT LATTE /ICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 16,223 #NAME? #NAME? #NAME?
CARAMELA LATTE /ICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 19,088 #NAME? #NAME? #NAME?
VANILLA LATTE/ICE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 17,740 #NAME? #NAME? #NAME?
AVOCADO COFFE LATTE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 17,780 #NAME? #NAME? #NAME?
MATTCHA COFFEE LATEE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 17,780 #NAME? #NAME? #NAME?
TARO COFFEE LATTE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 17,780 #NAME? #NAME? #NAME?

XII NON COFFEE

ICE STARAWBERY POWDER Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 14,285 Err:509 Err:509 Err:509
ICE CHOCO LATE /HOT Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 12,190 Err:509 Err:509 Err:509
ICE TARO LATTE Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 14,286 Err:509 Err:509 Err:509
ICE AVOCADO LATTE Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 14,285 Err:509 Err:509 Err:509
ICE MATCHA LATTE Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 14,286 Err:509 Err:509 Err:509
ICE RED VALVET / HOT Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 14,285 Err:509 Err:509 Err:509
Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509 Err:509

XIII SPESIAL MENU

JAVA CHOCO CHIPS #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 30,711 #NAME? #NAME? #NAME?
CARAMELA JAVA SHIP #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 24,066 #NAME? #NAME? #NAME?
CARAMEL FRAPPUCINO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 25,988 #NAME? #NAME? #NAME?
E TWO C COFFE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 12,661 #NAME? #NAME? #NAME?
VANILLA FRAPPUCINO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 24,698 #NAME? #NAME? #NAME?
TARO FRAPPUCINO/HOT #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 19,605 #NAME? #NAME? #NAME?
OREO FPRAFE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 17,099 #NAME? #NAME? #NAME?

IX SOFT DRINK
SODA WATER CAN #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 5,625 #NAME? #NAME? #NAME?
GINGER ALE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 4,833 #NAME? #NAME? #NAME?
TONIC WATER #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 4,833 #NAME? #NAME? #NAME?
SPRITE #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 4,833 #NAME? #NAME? #NAME?
COCA-COLA #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 4,833 #NAME? #NAME? #NAME?
BALIAN #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 5,217 #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
AQUA CRYSTAL #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 1,817 #NAME? #NAME? #NAME?
#NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?
INFUSED WATER #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 2,027 #NAME? #NAME? #NAME?
BEER LARGE 50,000 50,000 5,500 2,775 58,275 1,049 30,075 27,151 27,151 54%
BEER SMALL 35,000 35,000 3,850 1,943 40,793 734 16,925 23,133 23,133 66%

X BOTTLE DRINK
BAILEYS -750 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 550,000 #NAME? #NAME? #NAME?
VIBE BLUE CURADO - 700 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 175,000 #NAME? #NAME? #NAME?
 DRINK LIST E TWO C

VIBE WHITE RUM - 700 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 175,000 #NAME? #NAME? #NAME?
VIBE TEQUILA RUM - 700 CL #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 175,000 #NAME? #NAME? #NAME?
ROBINSON BRANDY - 680 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 150,000 #NAME? #NAME? #NAME?
CAMPARI - 700 ML #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 550,000 #NAME? #NAME? #NAME?
MARTINI DRY VERMOUNT - 1L #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 475,000 #NAME? #NAME? #NAME?
MARTINI ROSSO SWEET RED VERMO #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 475,000 #NAME? #NAME? #NAME?
SYLVER DRY GIN - 700 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 175,000 #NAME? #NAME? #NAME?
KAHLUA - 750 CL #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 490,000 #NAME? #NAME? #NAME?
MALIBU - 750 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 470,000 #NAME? #NAME? #NAME?
TRIPLE SEC - 700 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 165,000 #NAME? #NAME? #NAME?
VODKA - 700 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 175,000 #NAME? #NAME? #NAME?
OMRAH WHISKEY - 800 MM #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 210,000 #NAME? #NAME? #NAME?
ARAK BOTOL #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 25,000 #NAME? #NAME? #NAME?
SODA WATER PEACH #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 2,700 #NAME? #NAME? #NAME?
SODA CAN #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 5,625 #NAME? #NAME? #NAME?
VIBE BLACK TEA #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? 240,000 #NAME? #NAME? #NAME?
 DRINK LIST E2C

I. COCKTAIL
1 MARGARITA 50K 2 LONG ISLAN TEA 50K
TEQUILA RUM
TRIPLE SEC GIN
LIME JUICE VODKA
TRIPLE SEC
LIME JUICE
BOTTOL COKE

3 NEGRONI 85K 4 ESPRESSO MARTINI 55K

GIN VODKA
CAMPARI KAHLUA
SWEET RED VERMOUTH COFFEE GOLD BLEND
WATER
SIMPLE SYRUP

5 PINA COLADA 50K 6 TEQUILA SUNRISE 45K

WHITE RUM TEQUILA
MALIBU ORANGE JIUCE
PIENAPLE JUST GRENADINE
COCONUT MILK
PIENAPLE FRUIT

7 THE PARADISE 60 K 8 WHISKY SOUR 50K

RUM WHISKY
PINAPLE JUICE LIME JUICE
BLUE CURADO SIMPLE SYRUP
GRENADINE EGG WHITE

9 PINK LADY 45K 10 FLAT WHITE MARTINI 75K

GIN VODKA
GRENADINE COFFEE GOLD BLEND
SIMPLE SYRUP WATER
EGG WHITE BAILEYS

11 COSMOPOLITAN 50 K 12 CLASIC MOJITO 50K

VODKA WHITE RUM
TRIPLE SEC WHITE SUGAR
LIME JUICE LIME WEDGES
CRANBERRY JUICE MINT LEAVES
SODA WATER
13 STRAWBERRY MOJITO 55K 14 LYCHEE MARTINI 45 K
WHITE RUM VODKA
WHITE SUGAR SYMPLE SYRUP
STRAWBERRY LIME JUICE
MINT LEAVES LECHY JUICE
LIME JUICE
SODA WATER

15 BRANDY EGGNOG 50K 16 RED TROPICAL E TWO C 55K

BRANDY VODKA
EGG WHITE PINEAPPLE FRUIT
WHITE SUGAR STRAWBERRY
MIL CRANBERRY JUICE
LIME
SUGAR

17 SPIRIT BY GLASS 45 MI

1 RUM 45K 4 GIN 45K

2 VODKA 45K 5 WHISKY 45K

3 BARANDY 45 6 TEQUILA 45

II. ARAK PITCHER

1 ARAK MOJITO 65K 2 ARAK LAGON 70K
BOTOL ARAK BOTOL ARAK
LIME WEDGES LIME JUICE
LEAVES BLUE CURACAO
BOTOL SODAWATER MINT LEAVES
BOTOL SODAWATER

3 ARAK PITCHER 65K

III. MOCTAILS
1 VIRGIN MOJITO 35K 2 VIRGIN STRAWBERRY MOJITO 35K
SIMPLE SYRUP SIMPLE SYRUP
LIME WEDGES LIME JUICE
MINT LEAVES MINT LEAVES
SODA WATER BOTOL SODA WATER
FUNKY STRAWBERRY FRUIT

3 FUNCKY ICE TEA 35 4 VIRGIN PINA COLADA 35K

PASSION FRUIT COCONUT MILK
LIME JUICE PINEAPPLE JUICE
PASSION FRUIT SYRUP PINEAPPLE FRUIT
ORANGE JUICE SIMPLE SYRUP
TEA

5 VIRGIN TEQUILA SUNRISE 35K 6 VIRGIN THE PARADISE 35K

ORANGE JUICE PINEAPPEL JUICE
GRENADINE GRENADINE
BLUE CURACAO

7 BLUE LAGON 35K 8 BLUE MOON 35K

BLUE CURACAO COCONUT MILK
LIME JUICE SIMPEL SYRUP
MINT LEAVES BLUE CURACAO SYRUP
BOTOL SPRITE PINEAPPLE JUICE 60 mm

9 PINKY BOY 35K 10 LADY ROSE 40K

GRENADINE LYCHEE FRUIT
SIMPEL SYRUP LYCHEE SYRUP
CRANBERRY PINEAPPLE JUICE
COCONUT CREAM SODA WATER CAN
GARNIS : LYCHEE & MINT LEAVE

11 RED FIZZI 35K 12 PASSION GREY 45K

WATERMELON GRENADINE
PEACH SYRUP PASSION SYRUP
SODA WATER CAN PEACH SYRUP
GARNIS : ROSMERY TONIC WATER
LIME JUICE

13 YELLOW FLASH 55K 14 GO SOUTH 50K

 MANGO PURE BLUEBERRY JUICE
TIMUN MANGO PURE
GINGER PEACH SYRUP
HONEY LIME
SODA WATER

15 TROPICAL BUTTER FLY 30K

LIME JC
SYMPLE SYRUP
SODAH WATER
BUNGA TALANG
GARNIS : DAUN MINT & SLICE LIME

IV. JUICE
1 WATERMELON JUICE 30K

2 HONEYDEW JUICE 30K

3 STRAWBERY JUICE 45K

4 PINEAPPLE JUICE 30K

5 ORANGE JUICE 30K

6 AVOCADO JUICE 35K

V. SMOOTHIES VI. MILK SHAKE

1 SMOOTHIES DRAGON FRUIT 45K 1 VANILA MILK SHAKE 35K

BUAH NAGA MERAH SIMPLE SYRUP
BUAH PISANG HIJAU SCOOP ES CREAM VANILA
HONEY FRESH MILK
TBS YOUGURT PLAIN
MILK
2 CHOCOLATE MILK SHAKE 35K
2 SMOOTHIES BANANA 35K SIMPLE SYRUP
BUAH PISANG HIJAU SCOOP ES CREAM CHOCOLATE
HONEY FRESH MILK
TBS YOUGURT CHOCOLATE JAM
MILK ASTOR CHOCOLATE

3 STRAWBERRY MILK SHAKE 35K

SIMPLE SYRUP
 SCOOP ES CREAM STRAWBERRY
FRESH MILK
STRAWBERRY JAM
ASTOR STRAWBERRY

VII. ES TEA

1 REGULER ES TEA 15K 2 ICE LEMON TEA 20K

SARI WANGI TEA LEMON
SIMPLE SYRUP SIMPLE SYRUP
WATER SARI WANGI TEA
ES WATER
ES

3 ICE LYCHEE TEA 30K 4 ICE VANILLA TEA 30K

LYCHEE SARI WANGI TEA
SARI WANGI TEA VANILLA SYRUP
SIMPLE SYRUP SIMPLE SYRUP
LYCHEE SYRUP WATER
WATER ES

5 MAGIC TEA 30K 6 ROSELA HIBISCUS TEA 30K

BUNGA TALANG BUNGA HIBISCUS
LIME JUICE LIME JUICE
SYMPLE SYRUP SYMPLE SYRUP
SODA WATER SODA WATER
ES ES

7 PASSION TEA 35K

SIMPLE SYRUP
PASION SYRUP
PASION FUIT
THE SARIWANGI
SLICE LIME RING
WATER
ES

VIII. HOT TA

1 REGULER TEA 10K 2 GINGGER TEA 15K

SARIWANGI TEA SARIWANGI TEA
HOT WATER GINGER
HOT WATER

3 JASMINE TEA 15K 4 LIME PEACH TEA 25K

JASMINE TEA PEACH SYRUP
HOT WATER LIME JUICE
SARIWANGI
MINT LEAVES
WATER
ES
IX. COFFEE

1 SINGLE ESPRESSO 25K 2 DOUBLE ESPRESSO 35K

COFFEE GOLD BLEND COFFEE GOLD BLEND
WATER WATER

3 CAPPUCINO ICE/HOT 35K 4 COFFEE LATTE ICE/HOT 35K

COFFEE GOLD BLEND COFFEE GOLD BLEND
WATER WATER
FRESH MILK FRESH MILK

5 MACCHIATO 30K 6 FLAT WHITE 30K

COFFEE COFFEE GOLD BLEND
FRESH MILK WATER
MILK

7 AFFOGATO 35K 8 AMERICANO ICE/HOT 30K

SCOOP VANILA ICE CREAM COFFEE GOLD BLEND
COFFEE GOLD BLEND WATER
WATER

9 LONG BLACK 30K 10 MOCHACINO COFEE 40K

COFFEE GOLD BLEND CHOCOLATE POWDER
WATER COFFEE
FRESH MILK

X. MANUAL BREW

1 V60 30K 2 VIETNAM DRIP 30K

1 COFFEE GOLD BLEND COFFEE GOLD BLEND
MILK SKM
XI. COFFEE FLAVORED

1 HAZELNUT LATTE ICE/HOT 40K 2 CARAMEL LATTE ICE/HOT 40K

HAZELNUT SYRUP HAZELNUT SYRUP
COFFEE GOLD BLEND COFFEE GOLD BLEND
WATER WATER
MILK MILK
WHIPPED CREAM WHIPPED CREAM

3 VANILLA LATTE/ICE 40K 4 AVOCADO COFFE LATTE 45K

VANILA SYRUP AVOCADO POWDER
MILK SKM
COFFEE Gold Blend SIMPLE SYRUP
WHIPPED CREAM COFFEE GOLD BLEND
WATER
MILK
WHIPPED CREAM

5 MATCHA COFFEE LATTE 45K 6 TARO COFFEE LATTE 45K

MATCHA POWDER TARO POWDER
SKM SKM
SIMPLE SYRUP SIMPLE SYRUP
COFFEE GOLD BLEND COFEE GOLD BLEND
WATER WATER
MILK MILK
WHIPPED CREAM WHIPPED CREAM

XII NON COFFEE

1 STRAWBERRY LATTE ICE/HOT 40K 2 CHOCO LATE ICE/HOT 40K
STRAWBERY POWDER CHOCO POWDER
SKM SKM
SIMPLE SYRUP SIMPLE SYIRUP
FRESH MILK FRESH MILK
WHIPPED CREAM WHIPPED CREAM

3 TARO LATTE ICE/HOT 40K 4 AVOCADO LATTE ICE/HOT 40K

TARO POWDER AVOCADO POWDER
SKM SKM
SIMPLE SYRUP SIMPLE SYRUP
FRESH MILK FRESH MILK
WHIPPED CREAM WHIPPED CREAM

5 MATCHA LATTE ICE/HOT 40K 6 RED VELVET ICE/HOT 40K

MATCHA POWDER VELVET POWDER
SKM SKM
SIMPLE SYRUP SIMPLE SYRUP
 FRESH MILK FRESH MILK
WHIPPED CREAM WHIPPED CREAM

7 KLEPON LATTE E2C 45K

KLEPON POWDER
BROWN SUGAR
SANTAN
FULL CREAM

XIII SPESIAL MENU

1 JAVA CHOCO CHIPS 50K 2 CARAMELA JAVA SHIP 50K

CHOCO CHIPS CHOCO CHIPS
FRAPPE FRAPPE
MILK MILK
COFFEE GOLD BLEND COFFEE GOLD BLEND
WATER WATER
COKLAT SYRUP CARAMEL SYRUP
WHIPPED CREAM WHIPPED CREAM

3 CARAMEL FRAPPUCINO 50 K 4 E TWO C COFFEE 40

CARAMEL SYRUP ESPRESSO
MILK BROWN SUGAR
FRAPPE CARAMEL
COFFEE GOLD BLEND SKM
WATER FRESH MILK
WHIPPED CREAM

5 VANILLA FRAPPUCINO 50K 6 TARO FRAPPUCINO ICE/HOT 50K

VANILLA SYRUP FRAPPE
FRAPPE TARO POWDER
MILK SIMPLE SYIRUP
COFFEE GOLD BLEND MILK
WATER WHIPPED CREAM
WHIPPED CREAM

7 OREO E TWO C 45 K
OREO COOKIES
OREO POWDER
SIMPLE SYRUP
WHIPPED CREAM
MILK
XVI SOFT DRINK XV BOTTLE DRINK

1 BEER LARGE 40K 1 BAILEYS - 750K

2 VIBE BLUE CURACAO - 350K
2 BEER SMALL 25K 3 VIBE WHITE RUM - 350K
4 VIBE TEQUILA RUM - 350K
3 SODA WATER 15K 5 ROBINSON BRANDY -300K
6 CAMPARI - 1.100K
4 GINGER ALE 15K 7 MARTINI DRY VERMOUNT - 950K
8 MARTINI SWEET RED VERMOUTH - 950K
5 TONIC WATER 15K 9 SYLVER DRY GIN - 350K
10 KAHLUA - 980K
6 SPRITE 15K 11 MALIBU - 940K
12 TRIPLE SEC - 330K
7 COCACOLA 15L 13 VODKA - 350K
14 OMRACH WHISKY - 420K
8 BALIAN 15K 15 VIBE BLACK TEA - 480K

9 ADES 10K

10 AQUA CRYSTAL 10K

11 INFUSED WATER 15K

1 BRI 2 BCA

URAIAN BRI URAIAN BRI

Kartu Debit sama2 Bank 0.15% Kartu Debit sama2 Bank 0.70%
kart Debit Bank lain 1.00% kart Debit Bank lain
Kartu Kredit BRI 1.60% Kartu Kredit BCA
Kartu Kredit Bank lain 1.80% Kartu Kredit Bank lain
Kartu Brrizzi 0.50% Kartu Brrizzi
Kartu quizi/barkot 0.70% Kartu quizi/barkot

1 MESIN EDC - GRATIS MESIN EDC

FREE MAINTENANCE & KERTAS CETAKAN FREE MAINTENANCE & KERTAS CETAKAN

2 BUKA TABUNGAN BUKA REKENING CEK/GIRO

3 KHUSUS PAYROOL KHUSUS PEMBAYARAN SUPPLIER

BIAYA Rp. 3.000 PER ACCOUNT

4 KELENGKAPAN SURAT2 KELENGKAPAN SURAT2

RTAS CETAKAN