SET 1 - Chicken Tenders and Potato Fries

ITEMS QTY GROSS QTY NET UNIT OF QTY UNIT OF TOTAL

MEASURE MEASURE PRICE PRICE
Chicken Tenders

chicken breast 100 grams 1000 195.00 19.50

all purpose flour 50 grams 1000 94.50 4.73
egg 1 pc 30 225.00 7.50
bread crumbs 70 grams 230 43.00 13.09
iodized salt 2 grams 1000 46.00 0.09
black pepper 3 grams 1000 600.00 1.80
cooking oil (used) 400 ml 17000 190.95 4.49

Sauce(Honey Mustard)
honey 5 ml 1000 284.50 1.42
mustard 3 grams 200 87.00 1.31
calamansi 5 grams 1000 120.00 0.60

siddings
fresh potato fries 100 grams 1000 140.00 14.00
iodized salt 3 grams 1000 46.00 0.14

Sauce
catsup 15 grams 4000 197.50 0.74
Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

basil Leaves

TOTAL 78.95

SET 2 Nachos Grande

UNIT OF QTY UNIT OF TOTAL
ITEMS QTY GROSS QTY NET MEASURE MEASURE PRICE PRICE
Nachos

tortilla chips 150 pack 160 32.25 30.23 cheese & bb

white onion (small cut) 10 grams 1000 150.00 1.50

minced garlic 10 grams 1000 150.00 1.50
ground beef 60 grams 1000 239.00 14.34
tomato sauce 20 grams 1000 82.00 1.64
black pepper 1 grams 1000 600.00 0.60
iodized salt 3 grams 1000 46.00 0.14
cooking oil 10 ml 17000 190.95 0.11

Sauce
cheese whiz 30 grams 220 72.00 9.82
fresh milk 15 ml 1000 61.00 0.92 0.23

Toppings
white onion 15 grams 1000 150.00 2.25
tomato diced 15 grams 1000 100.00 1.50
 diced onion leaves 5 grams 1000 250.00 1.25

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

mayonaise 40 grams 3500 369.50 4.22

TOTAL 78.88

SET 3 Fish and Potato Fries

UNIT OF QTY UNIT OF TOTAL
ITEMS QTY GROSS QTY NET MEASURE MEASURE PRICE PRICE
Fish and Fries

cream dory fillet 200 grams 1000 139.00 27.80

calamansi juice 5 ml 750 130.00 0.87

iodized salt 2 grams 1000 46.00 0.09
black pepper 3 grams 1000 600.00 1.80
all purpose flour 40 grams 1000 94.50 3.78
cornstarch 60 grams 400 33.50 5.03
egg 1 pc 30 225.00 7.50
Sauce
catsup 30 ml 4000 197.50 1.48

Garnish and Toppings

basil leaves 1 pc 1000 0.00

siddings
fresh potato fries 100 grams 1000 140.00 14.00
iodized salt 3 grams 1000 46.00 0.14

Sauce
catsup 30 grams 4000 197.50 1.48

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

basil Leaves
TOTAL 73.51

SET 4 Cheese Sticks

ITEMS QTY GROSS QTY NET UNIT OF QTY UNIT OF TOTAL
MEASURE MEASURE PRICE PRICE
Cheesesticks

eden cheese 100 grams 440 136.00 30.91

iodized salt 1 grams 1000 46.00 0.05
all purpose flour 50 grams 1000 94.50 4.73
bread crumbs 70 grams 230 43.00 13.09
egg 1 pc 30 225.00 7.50
 cooking oil (used) 500 ml 17000 190.95 5.62

Sauce
minced garlic 10 grams 1000 150.00 1.50
mayonaise 20 grams 3500 369.50 2.11

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

basil Leaves

TOTAL 75.04

SET 5 Garlic Toasted Pizza with Pootato Fries

ITEMS QTY GROSS QTY NET UNIT OF QTY UNIT OF TOTAL
MEASURE MEASURE PRICE PRICE
Garlic Toast Pizza
wheat bread 4 slices 20 70.00 14.00
mozarella cheese 50 grams 10000 3260.00 16.30
minced garlic 5 grams 1000 150.00 0.75
iodized salt 3 grams 1000 46.00 0.14
tomato sauce 50 grams 1000 82.00 4.10
italian herbs 2 grams 14 62.50 8.93
sliced sausage 20 grams 1000 150.00 3.00
butter 5 grams 225 145.00 3.22

siddings
fresh potato chips 100 grams 1000 140.00 14.00
iodized salt 3 grams 1000 46.00 0.14

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

basil Leaves

TOTAL 74.13

SET 6 Pizza Suoreme Solo

UNIT OF QTY UNIT OF TOTAL
ITEMS QTY GROSS QTY NET MEASURE MEASURE PRICE PRICE
Pizza Suprerme
Dough (10pcs)
flour 1000 grams 1000 94.50 94.50
yeast 30 grams 500 121.25 7.28
egg 3 pc 30 225.00 22.50
iodized salt 3 grams 1000 46.00 0.14
white sugar 50 grams 1000 50.00 2.50
fresh milk 30 ml 1000 61.00 1.83
TOTAL 128.74
Divided by 20 pcs dough 6.44
 Garnish and toppings
tomato sauce 50 grams 1000 82.00 4.10
sliced bacon 15 grams 1000 310.00 4.65
sliced ham 10 grams 1000 290.00 2.90
sliced sausage 15 grams 1000 150.00 2.25
bell pepper rings 10 grams 1000 400.00 4.00
white onion rings 15 grams 1000 150.00 2.25
grated mozzarella cheese 100 grams 10000 3260.00 32.60
italian herbs 2 grams 14 62.50 8.93
basil leaves 1 pc 1000

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

Basil Leaves

TOTAL 77.67

SET 7 Pizza Hawaii Solo

UNIT OF QTY UNIT OF TOTAL
ITEMS QTY GROSS QTY NET
MEASURE MEASURE PRICE PRICE
Pizza Hawaii
Dough (10pcs)
flour 1000 grams 1000 94.50 94.50
yeast 30 grams 500 121.25 7.28
egg 3 pc 30 225.00 22.50
iodized salt 3 grams 1000 46.00 0.14
white sugar 50 grams 1000 50.00 2.50
fresh milk 50 ml 1000 61.00 3.05
TOTAL 129.96
Divided by 20 pcs dough 6.50
Granish and toppings
Tomato sauce 50 grams 1000 82.00 4.10
Pineapple tidbits 30 grams 115 14.75 3.85
ham 30 grams 1000 290.00 8.70
grated mozzarella cheese 100 grams 10000 3260.00 32.60
bell pepper 20 grams 1000 400.00 8.00
italian herbs 1 grams 14 62.50 4.46
basil 1 pc 1000 0.00

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

Basil Leaves
TOTAL 77.76

SET 8 Ham and Cheese Sandwich with Potato Fries

UNIT OF QTY UNIT OF TOTAL
ITEMS QTY GROSS QTY NET
MEASURE MEASURE PRICE PRICE
Ham and Cheese Sandwich
wheat bread 3 slices 20 70.00 10.50
 ham 30 grams 1000 290.00 8.70
Quick Melt Cheese 20 grams 140 218.00 31.14

Siddings
fresh potato fries 100 grams 1000 140.00 14.00
iodized salt 3 grams 1000 46.00 0.14

Sauce
catsup 15 grams 4000 197.50 0.74

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

Basil Leaves

TOTAL 74.77

SET 9 Mac and Cheese

ITEMS QTY GROSS QTY NET UNIT OF QTY UNIT OF TOTAL
MEASURE MEASURE PRICE PRICE
Mac and Cheese
macaroni 150 grams 1000 69.00 10.35
mozarella cheese 50 grams 10000 3260.00 16.30
fresh milk 100 ml 1000 61.00 6.10
Eden Cheese 50 grams 440 129.50 14.72
sliced bacon 20 grams 1000 310.00 6.20

Siddings
fresh potato fries 100 grams 1000 140.00 14.00
iodized salt 3 grams 1000 46.00 0.14

Garlic Bread 1 pc 1 0.00

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

Basil Leaves
TOTAL 77.35

SET 10 Waffle Dogs

UNIT OF QTY UNIT OF TOTAL
ITEMS QTY GROSS QTY NET
MEASURE MEASURE PRICE PRICE
Waffle Dogs
hotdogs 100 1000 grams 1000 209.25 20.93
hot cake mix 80 grams 500 66.50 10.64
egg 1 pc 30 225.00 7.50
butter 20 grams 225 145.00 12.89
fresh milk 15 ml 1000 61.00 0.92

siddings
 fresh potato chips 100 grams 1000 140.00 14.00
iodized salt 3 grams 1000 46.00 0.14

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

Basil Leaves
TOTAL 76.56

SET 11 Pancit Luglug

UNIT OF QTY UNIT OF TOTAL
ITEMS QTY GROSS QTY NET MEASURE MEASURE PRICE PRICE
Pancit Luglug
Noodles
bihon 150 grams 500 34.00 10.20
pork sahog B (PS050) 50 grams 1000 240.00 12.00
shell less shrimps (SL105) 105 50 grams 1000 300.00 31.50

Sauce
all purpose flour 30 grams 1000 94.50 2.84
smoked fish 10 grams 1000 120.00 1.20
iodized salt 1 grams 1000 46.00 0.05
black pepper 3 grams 1000 600.00 1.80
chicken powder 3 grams 1000 306.26 0.92
anato oil 5 ml 17000 190.95 0.06

toasted white bread 1 pc 20 63.00 3.15

Drinks
Coke 200 ml 1500 66.75 8.90
tube ice 150 grams 30000 130.00 0.65

Garnish and Toppings

cut calamansi 10 grams 1000 120.00 1.20

TOTAL 74.46

we added Coke for each menu selection for it has the highiest cost among drinks selection

Guest Can Choose from these drinks when ordering

Drinks

Coke 200 ml 1500 66.75 8.90

tube ice 150 grams 30000 130.00 0.65
Total: 9.55

iced tea 15 grams 1000 425.92 6.39

tube ice 150 grams 30000 130.00 0.65
Total: 7.04

pink lemonade 20 grams 1000 396.88 7.94

tube ice 150 grams 30000 130.00 0.65
Total: 8.59
cucumber lemonade 20 grams 1000 396.88 7.94
tube ice 150 grams 30000 130.00 0.65
Total: 8.59
SET 1 - Chicken Tenders and Php 500.00
Food Selling Price 200.00
food cost per pax 78.95
average cost rate 50%
profitable selling price food 157.91
15% energy , manpower cost & Vat 23.69
suggested selling price 181.59
10% service charge 18.16
total: 199.75

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.81

SET 2 Nachos Grande Php 500.00

Food Selling Price 200.00
food cost per pax 78.88
average cost rate 50%
profitable selling price food 157.76
15% energy , manpower cost & Vat 23.66
suggested selling price 181.43
10% service charge 18.14
total: 199.57

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805
SET 3 Fish and Potato Fries Php 500.00
Food Selling Price 200.00
food cost per pax 73.51
average cost rate 50%
profitable selling price food 147.03
15% energy , manpower cost & Vat 22.05
suggested selling price 169.08
10% service charge 16.91
total: 185.99

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805

SET 4 Cheese Sticks Php 500.00

Food Selling Price 200.00
food cost per pax 75.04
average cost rate 50%
profitable selling price food 150.09
15% energy , manpower cost & Vat 22.51
suggested selling price 172.60
10% service charge 17.26
total: 189.86

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805

SET 5 Garlic Toasted Pizza wi Php 500.00

Food Selling Price 200.00
food cost per pax 74.13
average cost rate 50%
profitable selling price food 148.25
15% energy , manpower cost & Vat 22.24
suggested selling price 170.49
10% service charge 17.05
total: 187.54

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805

SET 6 Pizza Suoreme Solo Php 500.00

Food Selling Price 200.00
food cost per pax 77.67
average cost rate 50%
profitable selling price food 155.33
15% energy , manpower cost & Vat 23.30
suggested selling price 178.63
10% service charge 17.86
total: 196.49
 Pool Selling Price 300.00
Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805

SET 7 Pizza Hawaii Solo Php 500.00

Food Selling Price 200.00
food cost per pax 77.76
average cost rate 50%
profitable selling price food 155.52
15% energy , manpower cost & Vat 23.33
suggested selling price 178.85
10% service charge 17.88
total: 196.73

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805
SET 8 Ham and Cheese SandwiPhp 500.00
Food Selling Price 200.00
food cost per pax 74.77
average cost rate 50%
profitable selling price food 149.54
15% energy , manpower cost & Vat 22.43
suggested selling price 171.97
10% service charge 17.20
total: 189.17

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805

SET 9 Mac and Cheese Php 500.00

Food Selling Price 200.00
food cost per pax 77.35
average cost rate 50%
profitable selling price food 154.71
15% energy , manpower cost & Vat 23.21
suggested selling price 177.91
10% service charge 17.79
total: 195.71

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805

SET 10 Waffle Dogs Php 500.00

Food Selling Price 200.00
food cost per pax 76.56
average cost rate 50%
profitable selling price food 153.11
15% energy , manpower cost & Vat 22.97
suggested selling price 176.08
10% service charge 17.61
total: 193.69

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805

SET 11 Pancit Luglug Php 500.00

Food Selling Price 200.00
food cost per pax 74.46
average cost rate 50%
profitable selling price food 148.91
15% energy , manpower cost & Vat 22.34
suggested selling price 171.25
10% service charge 17.12
total: 188.37

Pool Selling Price 300.00

Pool cost 237
15% energy , manpower cost & Vat 35.55
suggested selling price 272.55
10% service charge 27.255
Total 299.805
Menu Selection
Average Selling
Menu food Cost per Menu Cost Price
Set 1 Chicken Tenders with Fresh Potato Fries 78.95 50% Php200.00
Set 2 Nachos Grande 78.88 50% Php200.00
Set 3 Fish and Potato Fries 73.51 50% Php200.00
Set 4 Cheesesticks with potato Chips 75.04 50% Php200.00
Set 5 Garlic Toast Pizza 74.13 50% Php200.00
Set 6 Pizza Supreme Solo 77.67 50% Php200.00
Set 7 Pizza Hawaii Solo 77.76 50% Php200.00
Set 8 Ham and Cheese Sandwich 74.77 50% Php200.00
Set 9 Mac and Cheese 77.35 50% Php200.00
Set 10 Waffle Dogs 76.56 50% Php200.00
Set 11 Pancit Luglug 74.46 50% Php200.00

Drinks Guest can choose between Glass of Coke, Iced Tea, Pink Lemonade and Green Lemonade
Php200.00
Php200.00
Php200.00
Php200.00
Php200.00
Php200.00
Php200.00
Php200.00
Php200.00
Php200.00
Php200.00