180,000.

000

160,000.000

140,000.000

120,000.000

100,000.000
telur
gula pasir
tepung segi tiga
80,000.000

60,000.000

40,000.000

20,000.000

0.000
UOM Unit price Total
Menu Item choco chip Selling price Rp.
Category COOKIES Cost price Rp. 804
Yield 1250 kg Cost price %
OE 100

Code Description UOM Unit price Total

telur 0.280 10,000 2,800
gula pasir 0.480 10,000 4,800
tepung segi tiga 0.480 8,500 4,080
peanut 0.540 20,000 10,800
butter orchid 227 0.480 38,500 18,480
baking powder 0.010 30,000 300
milk powder 0.015 13,500 203
choc drak collata 0.2 37,200 7440
choco chip 0.2 36000 7200
oamet meal 0.6 32,000 19200
brown sugar 0.33 15,500 5115

total 80,417.5
 RECIPE

Menu Item chocolate pudding Selling price Rp.

Category Cost price Rp.
Yield 1 por Cost price %
OE 100 gr

Code Description UOM Unit price Total

choco collata dark 0.050 37,200 1,860
choco van hoten 0.005 15,000 75
gelatin 0.002 100,000 200
gula pasir 0.005 11,500 58
ice cube 0.012 7,500 90
fresh milk 0.005 6,850 34
water 0.015 5,000 75
whipped cream 0.003 60,000 180
strawberry fruit 0.003 30,000 90

total 2,662
 RECIPE

Menu Item cilembu pie Selling price Rp.

Category Cost price Rp.
Yield 1portion Cost price %
OE 180gr

Code Description UOM Unit price Total

ubi cilembu 0.050 17,500 875
pie dough 0.020 12,111 242
filling pie 0.030 25,800 774
ice cream vanilla 0.060 83,050 4,983
butter schot sauce 0.020 26,950 539
strawberry fresh 0.030 25,000 750
chocolate cigarette 0.050 37,200 1,860

total 10,023
 RECIPE

Menu Item rissoto Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

rice arborio 0.250 65,000 16,250
stock chicken 0.060 50,000 3,000
oil olive 0.050 52,500 2,625
wine white cooking 0.100 45,000 4,500
garam 0.002 600 1
merica bubuk 0.001 8,000 8
cheese parmesan 0.050 52,500 2,625
butter bulk 0.030 318,182 9,545
lemon zest 0.020 30,000 600

TOTAL 39,155

RECIPE

Menu Item grilled king prawn Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

prawn 10-15 0.250 75,000 18,750
 rissoto 0.050 39,155 1,958
beetroot 0.005 25,000 125
elle cream 0.020 65,000 1,300
butter 0.020 318,182 6,364
onion 0.005 17,500 88

TOTAL 28,584

RECIPE

Menu Item poached mackerel Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

mackerel 0.160 40,000 6,400
potato 0.040 10,000 400
bean 0.010 23,500 235
bellpepper 0.010 30,000 300
caesar dressing 0.020 77,000 770
tomato 0.010 7,000 70
onion 0.010 17,500 175
 TOTAL 8,350

RECIPE

Menu Item pan fried beef Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

beef 0.180 195,000 35,100
bread crumb 0.010 35,000 350
lettuce 0.010 10,000 100
baby potato 0.040 3,500 140
vinagrette dressing 0.020 29,500 590

TOTAL 36,280
 RECIPE

Menu Item minute steak Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

tenderloin lokal 0.100 73,000 7,300
jamur butten 0.010 10,000 100
jamur shintake 0.010 20,000 200
onion 0.010 17,500 175
baqutte 0.025 10,000 250
lettuce 0.010 10,000 100
potato chips 0.050 40,000 2,000

TOTAL 10,125
 RECIPE

Menu Item beef patties Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

white toast 0.100 10,000 1,000
patties beef 0.100 80,000 8,000
potato chips 0.050 40,000 2,000
graden salad 0.250 40,000 10,000

TOTAL 21,000

RECIPE

Menu Item smoke salmon Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

 smoke salmon 0.030 202,400 6,072
croissant 1.000 3,700 3,700
lettuce 0.010 14,000 140
egg 0.080 11,500 920
potato chips 0.050 40,000 2,000

TOTAL 12,832

RECIPE

Menu Item club sandwich Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

white toast 0.150 10,000
lettuce 0.010 14,000
tomato 0.010 7,000
smoke chicken 0.030 20,000
beef bacon 0.020
egg
mayonaise
potato chips
 TOTAL 0

RECIPE

Menu Item frocacia bbq chicken Selling price Rp.

Category Cost price Rp.
Yield Cost price %
OE

Code Description UOM Unit price Total

froccacia bread
chicken bbq 0.020
carrot 0.005 11,000
cabages 0.005
mayonaise
lettuce 0.010 14,000
potato chips

TOTAL 0
Menu Item gurame cobek Selling price Rp.
Category Cost price Rp.
Yield : 1 Portion Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

gurame 0.500 32,000 16,000
cabe merah 0.050 35,000 1,750
cabe rawit 0.020 50,000 1,000
kencur 0.003 25,000 75
bawang merah 0.050 25,000 1,250
bawang putih 0.025 35,000 875
kacang kupas 0.050 25,000 1,250
gula mearh 0.100 13,000 1,300
ajinomoto 0.020 24,000 480
garam 0.075 600 45
minyak goreng 0.100 15,000 1,500
mentimun 0.075 7,000 525
kol 0.075 12,500 938
tomat 0.075 7000 525
jeruk limau 0.015 15000 225
kemangi 0.003 950 2.85

total 27,740.35
Menu Item kakap goreng dng sauce sambal Selling price Rp.
Category Cost price Rp.
Yield 1 portion Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

kakap fillet 0.100 38,000 3,800
telur ayam 0.080 33,500 2,680
tapioka 0.200 8,000 1,600
cabe merah 0.050 42,000 2,100
sasame oil 0.010 17,500 175
bawang putih 0.050 35,000 1,750
bawang merah 0.050 30,000 1,500
sereh 0.025 2,500 63
garam 0.025 600 15
gula 0.075 10,500 788
ajinomoto 0.070 24,000 1,680
chicken powder 0.100 50,000 5,000
merica bubuk 0.002 8,000 16
kecombrang 0.05 7500 375
cabe rawit 0.01 90000 900

total 22,441
Menu Item aus lamb chops Selling price Rp.
Category Cost price Rp.
Yield : 1 Portion Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

aust lamb chops 0.28 103,040 28,851
zuccini 0.01 9,000 90
onion 0.01 17,500 175
eggplant 0.01 4,250 42.5
rep capsicum 0.01 30,000 300
olive oil 0.02 55,000 1100
potato 0.08 11,000 880
telur 0.08 11,500 920
garam 0.005 600 3
pepper 0.005 5000 25
balsamic 0.02 47500 950

total 33,336.7

RECIPE

Menu Item grilled aus rib eye Selling price Rp.

Category Cost price Rp.
Yield : 1 Portion Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

aust rib eye 0.25 145,000 36,250

 brocolli 0.08 55,500 4440
crinkle potato 0.1 17,406 1740.6
bbq sauce 0.04 75,000 3000
garam 0.005 600 3
pepper 0.005 5,000 25

Total 45,459

RECIPE

Menu Item cessar salad Selling price Rp.

Category Cost price Rp.
Yield : 1 Portion Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

beef bacon 0.07 85,000 5,950
lettuce 0.01 13,500 135
lolorosa 0.01 12,500 125
salad oil 0.025 87,500 2187.5
anchovi 0.005 35,000 175
egg 0.08 11,500 920
merica 0.005 5,000 25
garam 0.003 600 2

Total 9,519
 RECIPE

Menu Item grilled vegetable salad Selling price Rp.

Category Cost price Rp.
Yield : 1 Portion Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

onion 0.01 17,500 175
zukini 0.01 9,000 90
eggplant 0.01 4,250 42.5
paprika merah 0.01 30,000 300
paprika hijau 0.01 20,000 200
olive oil 0.02 55,000 1100
lemon 0.01 30,000 300
merica 0.003 5,000 15
garam 0.003 600 1.8
Total 2,223

Menu Item pakuan café meat and cheese salad Selling price Rp.
Category Cost price Rp.
Yield : 1 Portion Cost price % #DIV/0!
OE :
Code Description UOM Unit price Total
smoke beef 0.07 55,000 3,850
chicken breast 0.05 35,000 1,750
chedar cheese 0.05 77,500 3875
lettuce 0.01 12,500 125
lolorosa 0.01 13,500 135
french dresing 0.02 73,000 1460

Total 11,195

Menu Item tenderlonin chicken salad Selling price Rp.

Category Cost price Rp.
Yield : 1 Portion Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

chicke breast 0.08 35,000 2,800
cheddar cheese 0.02 77,500 1,550
anggur merah 0.02 45,000 900
lettuce 0.01 12,500 125
lolorosa 0.01 13,500 135
frecnh dressin 0.02 73,000 1460

Total 6,970
Menu Item strawberry parfait Selling price Rp.
Category Cost price Rp.
Yield 1 whole Cost price % 12059
OE 10 por

Code Description UOM Unit price Total

strawberry pure 0.25 107,690 26,923
gula 0.25 9,500 2,375
gelatin 0.04 100,000 4,000
whiped cream 0.75 44,500 33375

sponge kuning telur 0.25 11,500 2875

terlur 0.8 11,500 9200
gula 0.25 11,000 2,750
tep.segitiga 0.1 12,000 1200
maizena 0.2 55000 11,000
milk powder 0.015 13500 202.5
butter 0.09 21000 1890

décor strawberry jam 0.2 66000 13200

miroir 0.1 116000 11600

total 120,590
Menu Item roti jala Selling price Rp.
Category Cost price Rp. 3,779
Yield 10 portion Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

tepung segitiga 0.500 7,500 3,750
fresh milk 0.400 6,850 2,740
water 0.100 5,000 500
egg 0.070 33,500 2,345
garam 0.025 600 15
turmeric powder 0.005 6,000 30
butter bulk 0.010 340,910 3,409

curry chicken
chicken breast 0.500 35,000 17,500
curry paste 0.150 75,000 11,250
water 1.500 5,000 7,500
coconut milk 0.050 19,000 950
shallot 0.05 30000 1500
oil 0.075 55000 4125

total 37,789
Menu Item fruit seasonal Selling price Rp.
Category Cost price Rp.
Yield Cost price % #DIV/0!
OE :

Code Description UOM Unit price Total

kelengkeng 0.050 35,000 1,750
konyal 0.100 13,000 1,300
jeruk santang 0.050 25,000 1,250
pisang mas 0.070 6,000 420
salak 0.070 14,000 980

total 5,700