2016

Description Brand Unit Variant Price Price/Unit

Apple gr 1,000 25,000 25
Avocado gr 1,000 25,000 25
Baguette gr 300 8000 27
Baking Powder gr 450 32,000 71
Banana slice 8 12,000 1500
Barramundi gr 1,000 135,000 135
Basil gr 1,000 80000 80
Bay Leave gr 8 15,000 1875
Bean Sprouts gr 1,000 10,000 10
Beef Patty gr 1,000 70,000 70
Beef Tenderloin Lokal gr 1,000 130,000 130
Bolognese Sauce ml 1,000 121870 122
Bread Crumb gr 1,000 23,000 23
Brown Sugar gr 1,000 12500 13
Bumbu Genap gr 1,500 30,111 20
Bumbu Lengkuas gr 1,000 12000 12
Burger Bun pcs 1 3,000 3000
Butter gr 1,000 13,000 13
Butter Rum Syrup ml 700 119,000 170
Cabbage gr 1,000 5000 5
Candle Nut gr 1,000 21000 21
Caramel Sauce ml 2,000 221,650 111
Caramel Syrup ml 750 127,050 169
Carrot gr 1,000 12000 12
Celery gr 1,000 30,000 30
Chicken Breast gr 1,000 50,000 50
Chicken Leg gr 1,000 30000 30
Chicken Patty gr 1,000 70,000 70
Chicken Powder gr 1,000 75000 75
Chicken Wings gr 1,000 28,000 28
Chilli gr 1,000 50000 50
Chilli Sauce ml 5,700 110,000 19
Chocolate Dark gr 180 29,500 164
Chocolate Delight gr 1,000 270,000 270
Chocolate Ice Cream gr 8,000 170,000 21
Chocolate Sauce ml 2,000 221,650 111
Coconut Milk ml 1,000 45000 45
Condense Milk Choco ml 375 8900 24
Condense Milk Vanilla ml 375 8,900 24
Cooking Cream ml 1,000 75,000 75
Cooking Oil ml 18,000 230,000 13
Coriander gr 55 14300 260
Coriander Leaves gr 1,000 50000 50
Demi Glace Powder gr 1,000 116,730 117
Dori Fish gr 1,000 50,000 50
Duck gr 1,000 44,000 44
Egg pcs 30 35,000 1167
Espresso Bean gr 1,000 190000 190
Fish Steak Sauce ml 250 11,236 45
Flour gr 1,000 9,000 9
French Fries gr 2,500 52,000 21
Fresh Milk ml 1,000 16,500 17
Galangal gr 1,000 8000 8
Garlic gr 1,000 37000 37
Ginger gr 1,000 8,000 8
Ginger Ale ml 330 5,200 16
Gravy Fish ml 195 28,000 144
Green Bean gr 1,000 10,000 10
Green Big Chilli gr 1,000 52,000 52
Green Capsicum gr 100 7300 73
Green Curly gr 1,000 23,000 23
Greentea Powder gr 1,000 250,000 250
Hazelnut Syrup ml 750 127,050 169
Hollandaise Sauce portion 1 6631 6631
Honey ml 650 100,000 154
Ice Cube gr 5,000 8,000 2
Iceberg gr 1,000 23,000 23
Irish Syrup ml 750 127,050 169
Kerupuk Udang gr 5,000 107000 21
Leek gr 1,000 50,000 50
Lemon Cookies gr 700 26,000 37
Lemongrass gr 1,000 10,000 10
Lime gr 1,000 16,000 16
Lime Leaves gr 1,000 30000 30
Long Bean gr 1,000 12,000 12
Lychee Syrup ml 620 20,000 32
Mahi-Mahi Fish gr 1,000 75,000 75
Mango gr 1,000 18,000 18
Mayonnaise ml 4,000 120,000 30
Melon gr 1,000 8,000 8
Melon Syrup ml 620 21000 34
Mie Telor Atom gr 200 4,500 23
Minced Beef gr 1,000 78000 78
Mint Leaf gr 300 40000 133
Mint Syrup ml 700 119,000 170
Mix Juice ml 1,000 33,800 34
Mozarella gr 1,000 100,000 100
Mushroom Button gr 1,000 25,000 25
Mushroom Oyster gr 1,000 30,000 30
Onion gr 1,000 17,000 17
Orange Concentrated ml 2,000 95000 48
Oregano gr 40 25,200 630
Oyster Sauce ml 510 41,000 80
Palm Sugar Sachet pcs 250 65,000 260
Pancake Dough porion 7 38,469 5496
Parmesan Cheese gr 2,000 577,000 289
Parsley gr 1,000 25,000 25
Peanut Sauce gr 185 8500 46
Pepper gr 1,000 32,000 32
Pepsi Blue ml 1,500 16,200 11
Pineapple gr 1,000 7,000 7
Pineapple Juice ml 1,000 23,000 23
Potato gr 1,000 16,000 16
Prawn gr 1,000 130,000 130
Raja Rasa Sauce ml 600 27,000 45
Red Big Chilli gr 1,000 45,000 45
Red Capcsicum gr 100 9,750 98
Red Onion gr 1,000 40,000 40
Red Velvet Powder gr 1,000 195,000 195
Rice gr 25,000 255,000 10
Rosemary gr 40 23,500 588
Salt gr 250 3500 14
Sawi hijau gr 1,000 13,000 13
Sawi Putih gr 1,000 6,000 6
Seasoning Bamboe gr 40 4,800 120
Sesame Oil ml 195 25,000 128
Shallot gr 1,000 35,000 35
Simple Syrup ml 1,000 15,000 15
Smoked Bacon gr 1,000 70,000 70
Smoked Beef gr 1,000 80000 80
Soda Water ml 330 5,200 16
Soy Sauce ml 5,700 105,000 18
Spaghetti pack 1 1,826 1826
Spring roll Skin pcs 50 23,000 460
Squid gr 1,000 110000 110
Strawberry gr 1,000 40000 40
Strawberry Ice Cream gr 8,000 170,000 21
Strawberry Syrup ml 620 21,000 34
Sugar gr 1,000 14,000 14
Sugar Sachet pcs 250 55,000 220
Sweet Chilli Sauce ml 5,000 150,000 30
Taro Powder gr 1,000 185,000 185
Tea pcs 100 47,000 470
Thyme gr 27 24,000 889
Tom Yum Paste gr 1,500 220000 147
Tomato gr 1,000 9,000 9
Tomato Cherry gr 1,000 20,000 20
Tomato Concase ml 2,000 35,000 18
Tomato Paste gr 3,150 130,000 41
Tomato Sauce ml 5,700 75,000 13
Tonic Water ml 330 5,200 16
Tuna Can gr 185 25,000 135
Turmeric gr 1,000 17,500 18
Vanilla Ice Cream gr 8,000 170,000 21
Vanilla Syrup ml 620 21,000 34
White Toast pcs 30 21,000 700
Yogurt ml 1,000 65000 65
Zucchini gr 1,000 10,000 10
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Fluctuated Price
28
28
29
78
1650
149
88
2063
11
77
143
134
25
14
22
13
3300
14
187
6
23
122
186
13
33
55
33
77
83
31
55
21
180
297
23
122
50
26
26
83
14
286
55
128
55
48
1283
 209
49
10
23
18
9
41
9
17
158
11
57
80
25
275
186
7294
169
2
25
186
24
55
41
11
18
33
13
35
83
20
33
9
37
25
86
147
187
37
110
28
33
19
52
693
88
286
6045
317
28
 51
35
12
8
25
18
143
50
50
107
44
215
11
646
15
14
7
132
141
39
17
77
88
17
20
2009
506
121
44
23
37
15
242
33
204
517
978
161
10
22
19
45
14
17
149
19
23
37
770
72
 11
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
 Espresso Double Espresso
Code Cost Price Rp 2,439 Code Cost Price Rp 3,755
Category Hot Coffee Selling Price Rp 20,000 Category Hot Coffee Selling Price Rp 30,000
Pax 1 Cost Precentage 12% Pax 1 Cost Precentage 13%
Margin Rp 17,561 Margin Rp 26,245

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Espresso Bean 8 gr Rp 209 Rp 1,672 Espresso Bean 14 gr Rp 209 Rp 2,926
lemon cookies 3 gr Rp 41 Rp 123 lemon cookies 3 gr Rp 41 Rp 123
Sugar Sachet 1 pcs Rp 242 Rp 242 Sugar Sachet 1 pcs Rp 242 Rp 242
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Palm Sugar Sachet 1 pcs Rp 286 Rp 286
Sub Total Rp 2,323 Sub Total Rp 3,577
Other 5% Other 5%
Fluctuation (Rp) Rp 116 Fluctuation (Rp) Rp 179
Total Cost Rp 2,439 Total Cost Rp 3,755
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 9,755 Suggested SP Rp 15,022
Margin Rp 7,316 Margin Rp 11,266

Piccolo Latte Latte

Code Cost Price Rp 4,345 Code Cost Price Rp 5,869
Category Hot Coffee Selling Price Rp 20,000 Category Hot Coffee Selling Price Rp 25,000
Pax 1 Cost Precentage 22% Pax 1 Cost Precentage 23%
Margin Rp 15,656 Margin Rp 19,131

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Espresso Bean 8 gr Rp 209 Rp 1,672 Espresso Bean 8 gr Rp 209 Rp 1,672
Fresh Milk 100 ml Rp 18 Rp 1,815 Fresh Milk 180 ml Rp 18 Rp 3,267
Lemon Cookies 3 gr Rp 41 Rp 123 Lemon Cookies 3 gr Rp 41 Rp 123
Sugar Sachet 1 pcs Rp 242 Rp 242 Sugar Sachet 1 pcs Rp 242 Rp 242
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Palm Sugar Sachet 1 pcs Rp 286 Rp 286
Sub Total Rp 4,138 Sub Total Rp 5,590
Other 5% Other 5%
Fluctuation (Rp) Rp 207 Fluctuation (Rp) Rp 279
Total Cost Rp 4,345 Total Cost Rp 5,869
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 17,378 Suggested SP Rp 23,476
Margin Rp 13,034 Margin Rp 17,607
 Latte Flavoured (Caramel, Hazelnut, Irish) Latte Flavoured (Vanilla)
Code Cost Price Rp 7,826 Code Cost Price Rp 6,260
Category Hot Coffee Selling Price Rp 30,000 Category Hot Coffee Selling Price Rp 30,000
Pax 1 Cost Precentage 26% Pax 1 Cost Precentage 21%
Margin Rp 22,174 Margin Rp 23,740

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Espresso Bean 8 gr Rp 209 Rp 1,672 Espresso Bean 8 gr Rp 209 Rp 1,672
Fresh Milk 180 ml Rp 18 Rp 3,267 Fresh Milk 180 ml Rp 18 Rp 3,267
Caramel Syrup 10 ml Rp 186 Rp 1,863 Vanilla Syrup 10 ml Rp 37 Rp 373
Lemon Cookies 3 gr Rp 41 Rp 123 Lemon Cookies 3 gr Rp 41 Rp 123
Sugar Sachet 1 pcs Rp 242 Rp 242 Sugar Sachet 1 pcs Rp 242 Rp 242
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Palm Sugar Sachet 1 pcs Rp 286 Rp 286
Sub Total Rp 7,453 Sub Total Rp 5,962
Other 5% Other 5%
Fluctuation (Rp) Rp 373 Fluctuation (Rp) Rp 298
Total Cost Rp 7,826 Total Cost Rp 6,260
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 31,303 Suggested SP Rp 25,041
Margin Rp 23,477 Margin Rp 18,781

Cappuccino Macchiato (Caramel, Chocolate)

Code Cost Price Rp 5,297 Code Cost Price Rp 7,985
Category Hot Coffee Selling Price Rp 25,000 Category Hot Coffee Selling Price Rp 25,000
Pax 1 Cost Precentage 21% Pax 1 Cost Precentage 32%
Margin Rp 19,703 Margin Rp 17,015

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Espresso Bean 8 gr Rp 209 Rp 1,672 Espresso Bean 8 gr Rp 209 Rp 1,672
Fresh Milk 150 ml Rp 18 Rp 2,723 Fresh Milk 180 ml Rp 18 Rp 3,267
Lemon Cookies 3 gr Rp 41 Rp 123 Vanilla Syrup 5 ml Rp 37 Rp 186
Sugar Sachet 1 pcs Rp 242 Rp 242 Caramel Sauce 15 ml Rp 122 Rp 1,829
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Lemon Cookies 3 gr Rp 41 Rp 123
Sub Total Rp 5,045 Sugar Sachet 1 pcs Rp 242 Rp 242
Other 5% Palm Sugar Sachet 1 pcs Rp 286 Rp 286
Fluctuation (Rp) Rp 252 Sub Total Rp 7,604
Total Cost Rp 5,297 Other 5%
Beverage Cost 25% Fluctuation (Rp) Rp 380
Suggested SP Rp 21,190 Total Cost Rp 7,985
Margin Rp 15,892 Beverage Cost 25%
Suggested SP Rp 31,939
 Margin Rp 23,954
Americano
Code Cost Price Rp 2,439
Category Hot Coffee Selling Price Rp 20,000 Chocolate
Pax 1 Cost Precentage 12% Code Cost Price Rp 5,121
Margin Rp 17,561 Category Hot Coffee Selling Price Rp 25,000
Pax 1 Cost Precentage 20%
RECIPE Margin Rp 19,879
Ingredients
Qty Unit Amount Total
Espresso Bean 8 gr Rp 209 Rp 1,672 RECIPE
Ingredients
lemon cookies 3 gr Rp 41 Rp 123 Qty Unit Amount Total
Sugar Sachet 1 pcs Rp 242 Rp 242 Chocolate Dark 6 gr Rp 180 Rp 1,082
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Fresh Milk 180 ml Rp 18 Rp 3,267
Sub Total Rp 2,323 Sugar Sachet 1 pcs Rp 242 Rp 242
Other 5% Palm Sugar Sachet 1 pcs Rp 286 Rp 286
Fluctuation (Rp) Rp 116 Sub Total Rp 4,877
Total Cost Rp 2,439 Other 5%
Beverage Cost 25% Fluctuation (Rp) Rp 244
Suggested SP Rp 9,755 Total Cost Rp 5,121
Margin Rp 7,316 Beverage Cost 25%
Suggested SP Rp 20,482
Margin Rp 15,362
Chocolate Flavoured (Caramel, Hazelnut, Mint, Irish)
Code Cost Price Rp 7,077
Category Hot Coffee Selling Price Rp 30,000 Flavoured (Taro)
Pax 1 Cost Precentage 24% Code Cost Price Rp 4,071
Margin Rp 22,923 Category Hot Coffee Selling Price Rp 30,000
Pax 1 Cost Precentage 14%
RECIPE Margin Rp 25,929
Ingredients
Qty Unit Amount Total
Chocolate Dark 6 gr Rp 180 Rp 1,082 RECIPE
Ingredients
Fresh Milk 180 ml Rp 18 Rp 3,267 Qty Unit Amount Total
Caramel Syrup 10 ml Rp 186 Rp 1,863 Taro Powder 3 gr Rp 204 Rp 611
Sugar Sachet 1 pcs Rp 242 Rp 242 Fresh Milk 180 ml Rp 18 Rp 3,267
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Sub Total Rp 3,878
Sub Total Rp 6,740 Other 5%
Other 5% Fluctuation (Rp) Rp 194
Fluctuation (Rp) Rp 337 Total Cost Rp 4,071
Total Cost Rp 7,077 Beverage Cost 25%
Beverage Cost 25% Suggested SP Rp 16,286
Suggested SP Rp 28,308 Margin Rp 12,214
Margin Rp 21,231
 Flavoured (Green Tea)
Flavoured (Red Velvet) Code Cost Price Rp 5,163
Code Cost Price Rp 4,782 Category Hot Coffee Selling Price Rp 30,000
Category Hot Coffee Selling Price Rp 30,000 Pax 1 Cost Precentage 17%
Pax 1 Cost Precentage 16% Margin Rp 24,837
Margin Rp 25,218
RECIPE
Ingredients
RECIPE Qty Unit Amount Total
Ingredients
Qty Unit Amount Total Greentea Powder 6 gr Rp 275 Rp 1,650
Red Velvet Powder 6 gr Rp 215 Rp 1,287 Fresh Milk 180 ml Rp 18 Rp 3,267
Fresh Milk 180 ml Rp 18 Rp 3,267 Sub Total Rp 4,917
Sub Total Rp 4,554 Other 5%
Other 5% Fluctuation (Rp) Rp 246
Fluctuation (Rp) Rp 228 Total Cost Rp 5,163
Total Cost Rp 4,782 Beverage Cost 25%
Beverage Cost 25% Suggested SP Rp 20,652
Suggested SP Rp 19,127 Margin Rp 15,489
Margin Rp 14,345

Flavoured (Mocha)
Code Cost Price Rp 5,754
Category Hot Coffee Selling Price Rp 30,000
Pax 1 Cost Precentage 19%
Margin Rp 24,246

RECIPE
Ingredients
Qty Unit Amount Total
Chocolate Dark 3 gr Rp 180 Rp 541
Espresso Bean 8 gr Rp 209 Rp 1,672
Fresh Milk 180 ml Rp 18 Rp 3,267
Sub Total Rp 5,480
Other 5%
Fluctuation (Rp) Rp 274
Total Cost Rp 5,754
Beverage Cost 25%
Suggested SP Rp 23,016
Margin Rp 17,262
 Affogato Latte
Code Cost Price Rp 4,893 Code Cost Price Rp 6,364
Category Ice Coffee Selling Price Rp 35,000 Category Ice Coffee Selling Price Rp 30,000
Pax 1 Cost Precentage 14% Pax 1 Cost Precentage 21%
Margin Rp 30,107 Margin Rp 23,636

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Espresso Bean 15 gr Rp 209 Rp 3,135 Espresso Bean 8 gr Rp 209 Rp 1,672
Vanilla Ice Cream 60 gr Rp 23 Rp 1,403 Fresh Milk 200 ml Rp 18 Rp 3,630
Lemon Cookies 3 gr Rp 41 Rp 123 Ice Cube 150 gr Rp 2 Rp 264
Sub Total Rp 4,660 Simple Syrup 30 ml Rp 17 Rp 495
Other 5% Sub Total Rp 6,061
Fluctuation (Rp) Rp 233 Other 5%
Total Cost Rp 4,893 Fluctuation (Rp) Rp 303
Beverage Cost 25% Total Cost Rp 6,364
Suggested SP Rp 19,573 Beverage Cost 25%
Margin Rp 14,679 Suggested SP Rp 25,456
Margin Rp 19,092

Latte Flavoured (Caramel, Hazelnut, Irish)

Code Cost Price Rp 9,299 Latte Flavoured (Vanilla)
Category Ice Coffee Selling Price Rp 35,000 Code Cost Price Rp 6,604
Pax 1 Cost Precentage 27% Category Ice Coffee Selling Price Rp 35,000
Margin Rp 25,701 Pax 1 Cost Precentage 19%
Margin Rp 28,396
RECIPE
Ingredients
Qty Unit Amount Total RECIPE
Ingredients
Espresso Bean 8 gr Rp 209 Rp 1,672 Qty Unit Amount Total
Fresh Milk 200 ml Rp 18 Rp 3,630 Espresso Bean 8 gr Rp 209 Rp 1,672
Ice Cube 150 gr Rp 2 Rp 264 Fresh Milk 200 ml Rp 18 Rp 3,630
Caramel Syrup 15 ml Rp 186 Rp 2,795 Ice Cube 150 gr Rp 2 Rp 264
Simple Syrup 30 ml Rp 17 Rp 495 Vanilla Syrup 15 ml Rp 37 Rp 559
Sub Total Rp 8,856 Simple Syrup 10 ml Rp 17 Rp 165
Other 5% Sub Total Rp 6,290
Fluctuation (Rp) Rp 443 Other 5%
Total Cost Rp 9,299 Fluctuation (Rp) Rp 314
Beverage Cost 25% Total Cost Rp 6,604
Suggested SP Rp 37,196 Beverage Cost 25%
Margin Rp 27,897 Suggested SP Rp 26,418
Margin Rp 19,813
 Cappuccino
Code Cost Price Rp 7,519 Macchiato (Caramel, Chocolate)
Category Ice Coffee Selling Price Rp 30,000 Code Cost Price Rp 8,133
Pax 1 Cost Precentage 25% Category Ice Coffee Selling Price Rp 30,000
Margin Rp 22,481 Pax 1 Cost Precentage 27%
Margin Rp 21,867
RECIPE
Ingredients
Qty Unit Amount Total RECIPE
Ingredients
Espresso Bean 15 gr Rp 209 Rp 3,135 Qty Unit Amount Total
Fresh Milk 180 ml Rp 18 Rp 3,267 Espresso Bean 8 gr Rp 209 Rp 1,672
Simple Syrup 30 ml Rp 17 Rp 495 Fresh Milk 200 ml Rp 18 Rp 3,630
Ice Cube 150 gr Rp 2 Rp 264 Vanilla Syrup 5 ml Rp 37 Rp 186
Sub Total Rp 7,161 Caramel Sauce 15 ml Rp 122 Rp 1,829
Other 5% Simple Syrup 10 ml Rp 17 Rp 165
Fluctuation (Rp) Rp 358 Ice Cube 150 gr Rp 2 Rp 264
Total Cost Rp 7,519 Sub Total Rp 7,746
Beverage Cost 25% Other 5%
Suggested SP Rp 30,076 Fluctuation (Rp) Rp 387
Margin Rp 22,557 Total Cost Rp 8,133
Beverage Cost 25%
Suggested SP Rp 32,533
Americano Margin Rp 24,400
Code Cost Price Rp 4,089
Category Ice Coffee Selling Price Rp 25,000
Pax 1 Cost Precentage 16% Chocolate
Margin Rp 20,911 Code Cost Price Rp 6,584
Category Ice Coffee Selling Price Rp 30,000
RECIPE Pax 1 Cost Precentage 22%
Ingredients
Qty Unit Amount Total Margin Rp 23,416
Espresso Bean 15 gr Rp 209 Rp 3,135
Simple Syrup 30 ml Rp 17 Rp 495 RECIPE
Ingredients
Ice Cube 150 gr Rp 2 Rp 264 Qty Unit Amount Total
Sub Total Rp 3,894 Chocolate Delight 8 gr Rp 297 Rp 2,376
Other 5% Ice Cube 150 gr Rp 2 Rp 264
Fluctuation (Rp) Rp 195 Fresh Milk 200 ml Rp 18 Rp 3,630
Total Cost Rp 4,089 Sub Total Rp 6,270
Beverage Cost 25% Other 5%
Suggested SP Rp 16,355 Fluctuation (Rp) Rp 314
Margin Rp 12,266 Total Cost Rp 6,584
Beverage Cost 25%
Suggested SP Rp 26,334
 Chocolate Flavoured (Caramel, Hazelnut, Mint, Irish) Margin Rp 19,751
Code Cost Price Rp 9,518
Category Ice Coffee Selling Price Rp 35,000
Pax 1 Cost Precentage 27% Flavoured (Taro)
Margin Rp 25,482 Code Cost Price Rp 5,157
Category Ice Coffee Selling Price Rp 35,000
RECIPE Pax 1 Cost Precentage 15%
Ingredients
Qty Unit Amount Total Margin Rp 29,843
Chocolate Delight 8 gr Rp 297 Rp 2,376
Fresh Milk 200 ml Rp 18 Rp 3,630 RECIPE
Ingredients
Caramel Syrup 15 ml Rp 186 Rp 2,795 Qty Unit Amount Total
Ice Cube 150 gr Rp 2 Rp 264 Taro Powder 5 gr Rp 204 Rp 1,018
Sub Total Rp 9,065 Ice Cube 150 gr Rp 2 Rp 264
Other 5% Fresh Milk 200 ml Rp 18 Rp 3,630
Fluctuation (Rp) Rp 453 Sub Total Rp 4,912
Total Cost Rp 9,518 Other 5%
Beverage Cost 25% Fluctuation (Rp) Rp 246
Suggested SP Rp 38,074 Total Cost Rp 5,157
Margin Rp 28,555 Beverage Cost 25%
Suggested SP Rp 20,629
Margin Rp 15,471
Flavoured (Red Velvet)
Code Cost Price Rp 6,341
Category Ice Coffee Selling Price Rp 35,000 Flavoured (Green Tea)
Pax 1 Cost Precentage 18% Code Cost Price Rp 6,976
Margin Rp 28,659 Category Ice Coffee Selling Price Rp 35,000
Pax 1 Cost Precentage 20%
RECIPE Margin Rp 28,024
Ingredients
Qty Unit Amount Total
Red Velvet Powder 10 gr Rp 215 Rp 2,145 RECIPE
Ingredients
Ice Cube 150 gr Rp 2 Rp 264 Qty Unit Amount Total
Fresh Milk 200 ml Rp 18 Rp 3,630 Greentea Powder 10 gr Rp 275 Rp 2,750
Sub Total Rp 6,039 Ice Cube 150 gr Rp 2 Rp 264
Other 5% Fresh Milk 200 ml Rp 18 Rp 3,630
Fluctuation (Rp) Rp 302 Sub Total Rp 6,644
Total Cost Rp 6,341 Other 5%
Beverage Cost 25% Fluctuation (Rp) Rp 332
Suggested SP Rp 25,364 Total Cost Rp 6,976
Margin Rp 19,023 Beverage Cost 25%
Suggested SP Rp 27,905
Margin Rp 20,929
Flavoured (Mocha)
Code Cost Price Rp 7,948
Category Ice Coffee Selling Price Rp 35,000
Pax 1 Cost Precentage 23%
Margin Rp 27,052

RECIPE
Ingredients
Qty Unit Amount Total
Chocolate Dark 3 gr Rp 180 Rp 541
Espresso Bean 15 gr Rp 209 Rp 3,135
Ice Cube 150 gr Rp 2 Rp 264
Fresh Milk 200 ml Rp 18 Rp 3,630
Sub Total Rp 7,570
Other 5%
Fluctuation (Rp) Rp 378
Total Cost Rp 7,948
Beverage Cost 25%
Suggested SP Rp 31,794
Margin Rp 23,845
17133
 Original Tea Original Tea Ice
Code Cost Price Rp 1,097 Code Cost Price Rp 1,080
Category Tea Selling Price Rp 15,000 Category Tea Selling Price Rp 15,000
Pax 1 Cost Precentage 7% Pax 1 Cost Precentage 7%
Margin Rp 13,903 Margin Rp 13,920

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Tea 1 pcs Rp 517 Rp 517 Tea 1 pcs Rp 517 Rp 517
Sugar Sachet 1 pcs Rp 242 Rp 242 Simple Syrup 15 ml Rp 17 Rp 248
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Ice Cube 150 gr Rp 2 Rp 264
Sub Total Rp 1,045 Sub Total Rp 1,029
Other 5% Other 5%
Fluctuation (Rp) Rp 52 Fluctuation (Rp) Rp 51
Total Cost Rp 1,097 Total Cost Rp 1,080
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 4,389 Suggested SP Rp 4,320
Margin Rp 3,292 Margin Rp 3,240

Lemon Tea Lemon Tea Ice

Code Cost Price Rp 1,190 Code Cost Price Rp 1,228
Category Tea Selling Price Rp 20,000 Category Tea Selling Price Rp 25,000
Pax 1 Cost Precentage 6% Pax 1 Cost Precentage 5%
Margin Rp 18,810 Margin Rp 23,772

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Tea 1 pcs Rp 517 Rp 517 Tea 1 pcs Rp 517 Rp 517
Lime 5 gr Rp 18 Rp 88 Lime 8 gr Rp 18 Rp 141
Sugar Sachet 1 pcs Rp 242 Rp 242 Ice Cube 150 gr Rp 2 Rp 264
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Simple Syrup 15 ml Rp 17 Rp 248
Sub Total Rp 1,133 Sub Total Rp 1,169
Other 5% Other 5%
Fluctuation (Rp) Rp 57 Fluctuation (Rp) Rp 58
Total Cost Rp 1,190 Total Cost Rp 1,228
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 4,759 Suggested SP Rp 4,911
Margin Rp 3,569 Margin Rp 3,683
 Mint Tea Mint Tea Ice
Code Cost Price Rp 3,369 Code Cost Price Rp 4,333
Category Tea Selling Price Rp 20,000 Category Tea Selling Price Rp 25,000
Pax 1 Cost Precentage 17% Pax 1 Cost Precentage 17%
Margin Rp 16,631 Margin Rp 20,667

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Tea 1 pcs Rp 517 Rp 517 Tea 1 pcs Rp 517 Rp 517
Mint Syrup 10 ml Rp 187 Rp 1,870 Mint Syrup 15 ml Rp 187 Rp 2,805
Mint Leaf 2 gr Rp 147 Rp 293 Mint Leaf 2 gr Rp 147 Rp 293
Sugar Sachet 1 pcs Rp 242 Rp 242 Ice Cube 150 gr Rp 2 Rp 264
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Simple Syrup 15 ml Rp 17 Rp 248
Sub Total Rp 3,208 Sub Total Rp 4,127
Other 5% Other 5%
Fluctuation (Rp) Rp 160 Fluctuation (Rp) Rp 206
Total Cost Rp 3,369 Total Cost Rp 4,333
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 13,475 Suggested SP Rp 17,333
Margin Rp 10,106 Margin Rp 13,000

Lychee Tea Lychee Tea Ice

Code Cost Price Rp 1,842 Code Cost Price Rp 2,011
Category Tea Selling Price Rp 20,000 Category Tea Selling Price Rp 25,000
Pax 1 Cost Precentage 9% Pax 1 Cost Precentage 8%
Margin Rp 18,158 Margin Rp 22,989

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Tea 1 pcs Rp 517 Rp 517 Tea 1 pcs Rp 517 Rp 517
Lychee Syrup 20 ml Rp 35 Rp 710 Lychee Syrup 25 ml Rp 35 Rp 887
Sugar Sachet 1 pcs Rp 242 Rp 242 Ice Cube 150 gr Rp 2 Rp 264
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Simple Syrup 15 ml Rp 17 Rp 248
Sub Total Rp 1,755 Sub Total Rp 1,916
Other 5% Other 5%
Fluctuation (Rp) Rp 88 Fluctuation (Rp) Rp 96
Total Cost Rp 1,842 Total Cost Rp 2,011
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 7,370 Suggested SP Rp 8,046
Margin Rp 5,527 Margin Rp 6,034
 Vanilla Tea Vanilla Tea Ice
Code Cost Price Rp 1,880 Code Cost Price Rp 1,862
Category Tea Selling Price Rp 20,000 Category Tea Selling Price Rp 25,000
Pax 1 Cost Precentage 9% Pax 1 Cost Precentage 7%
Margin Rp 18,120 Margin Rp 23,138

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Tea 1 pcs Rp 517 Rp 517 Tea 1 pcs Rp 517 Rp 517
Vanilla Syrup 20 ml Rp 37 Rp 745 Vanilla Syrup 20 ml Rp 37 Rp 745
Sugar Sachet 1 pcs Rp 242 Rp 242 Ice Cube 150 gr Rp 2 Rp 264
Palm Sugar Sachet 1 pcs Rp 286 Rp 286 Simple Syrup 15 ml Rp 17 Rp 248
Sub Total Rp 1,790 Sub Total Rp 1,774
Other 5% Other 5%
Fluctuation (Rp) Rp 90 Fluctuation (Rp) Rp 89
Total Cost Rp 1,880 Total Cost Rp 1,862
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 7,519 Suggested SP Rp 7,450
Margin Rp 5,639 Margin Rp 5,587
 Orange Squash Lime Squash
Code Cost Price Rp 5,361 Code Cost Price Rp 4,541
Category Signature Selling Price Rp 35,000 Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 15% Pax 1 Cost Precentage 13%
Margin Rp 29,639 Margin Rp 30,459

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Orange Concentrated 20 ml Rp 52 Rp 1,045 Lime 15 gr Rp 18 Rp 264
Soda Water 200 ml Rp 17 Rp 3,467 Soda Water 200 ml Rp 17 Rp 3,467
Ice Cube 150 gr Rp 2 Rp 264 Ice Cube 150 gr Rp 2 Rp 264
Simple Syrup 20 ml Rp 17 Rp 330 Simple Syrup 20 ml Rp 17 Rp 330
Sub Total Rp 5,106 Sub Total Rp 4,325
Other 5% Other 5%
Fluctuation (Rp) Rp 255 Fluctuation (Rp) Rp 216
Total Cost Rp 5,361 Total Cost Rp 4,541
Beverage Cost 25% Beverage Cost 25%
Suggested SP Rp 21,444 Suggested SP Rp 18,164
Margin Rp 16,083 Margin Rp 13,623

Crazy Sunset Virgin Mojito

Code Cost Price Rp 6,652 Code Cost Price Rp 7,732
Category Signature Selling Price Rp 35,000 Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 19% Pax 1 Cost Precentage 22%
Margin Rp 28,348 Margin Rp 27,268

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Melon Syrup 25 ml Rp 37 Rp 931 Lime 8 gr Rp 18 Rp 141
Mix Juice 45 ml Rp 37 Rp 1,673 Mint Syrup 15 ml Rp 187 Rp 2,805
Soda Water 200 ml Rp 17 Rp 3,467 Simple Syrup 15 ml Rp 17 Rp 248
Ice Cube 150 ml Rp 2 Rp 264 Mint leaf 3 gr Rp 147 Rp 440
Sub Total Rp 6,335 Soda Water 200 ml Rp 17 Rp 3,467
Other 5% Ice Cube 150 ml Rp 2 Rp 264
Fluctuation (Rp) Rp 317 Sub Total Rp 7,364
Total Cost Rp 6,652 Other 5%
Beverage Cost 25% Fluctuation (Rp) Rp 368
Suggested SP Rp 26,608 Total Cost Rp 7,732
Margin Rp 19,956 Beverage Cost 25%
Suggested SP Rp 30,929
Margin Rp 23,197
Special Night Market
Code Cost Price Rp 5,507
Category Signature Selling Price Rp 35,000 Summer Smile
Pax 1 Cost Precentage 16% Code Cost Price Rp 6,233
Margin Rp 29,493 Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 18%
RECIPE Margin Rp 28,767
Ingredients
Qty Unit Amount Total
Strawberry Syrup 25 ml Rp 37 Rp 931 RECIPE
Ingredients
Mix Juice 45 ml Rp 37 Rp 1,673 Qty Unit Amount Total
Pepsi Blue 200 ml Rp 12 Rp 2,376 Pineapple 5 gr Rp 8 Rp 39
Ice Cube 150 ml Rp 2 Rp 264 Strawberry 5 gr Rp 44 Rp 220
Sub Total Rp 5,245 Mix juice 50 ml Rp 37 Rp 1,859
Other 5% Lime 5 gr Rp 18 Rp 88
Fluctuation (Rp) Rp 262 Tonic Water 200 ml Rp 17 Rp 3,467
Total Cost Rp 5,507 Ice Cube 150 gr Rp 2 Rp 264
Beverage Cost 25% Sub Total Rp 5,936
Suggested SP Rp 22,027 Other 5%
Margin Rp 16,520 Fluctuation (Rp) Rp 297
Total Cost Rp 6,233
Beverage Cost 25%
No Name Suggested SP Rp 24,932
Code Cost Price Rp 5,427 Margin Rp 18,699
Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 16%
Margin Rp 29,573 Choco Blast
Code Cost Price Rp 8,389
RECIPE Category Signature Selling Price Rp 35,000
Ingredients
Qty Unit Amount Total Pax 1 Cost Precentage 24%
Simple Syrup 10 ml Rp 17 Rp 165 Margin Rp 26,611
Strawberry 10 gr Rp 44 Rp 440
Strawberry Syrup 20 ml Rp 37 Rp 745 RECIPE
Ingredients
Lime 5 gr Rp 18 Rp 88 Qty Unit Amount Total
Ginger Ale 200 ml Rp 17 Rp 3,467 Espresso Bean 8 gr Rp 209 Rp 1,672
Ice Cube 150 gr Rp 2 Rp 264 Vanilla Syrup 15 ml Rp 37 Rp 559
Sub Total Rp 5,169 Banana 0.5 pcs Rp 1,650 Rp 825
Other 5% Chocolate Ice Cream 60 gr Rp 23 Rp 1,403
Fluctuation (Rp) Rp 258 Fresh Milk 180 ml Rp 18 Rp 3,267
Total Cost Rp 5,427 Ice Cube 150 gr Rp 2 Rp 264
Beverage Cost 25% Sub Total Rp 7,989
Suggested SP Rp 21,709 Other 5%
Margin Rp 16,282 Fluctuation (Rp) Rp 399
Total Cost Rp 8,389
Beverage Cost 25%
Vanilla Mint Suggested SP Rp 33,556
Code Cost Price Rp 6,928 Margin Rp 25,167
Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 20%
Margin Rp 28,072 Milkshake Vanilla
Code Cost Price Rp 7,631
RECIPE Category Signature Selling Price Rp 35,000
Ingredients
Qty Unit Amount Total Pax 1 Cost Precentage 22%
Vanilla Ice Cream 60 gr Rp 23 Rp 1,403 Margin Rp 27,369
Fresh Milk 180 ml Rp 18 Rp 3,267
Vanilla Syrup 25 ml Rp 37 Rp 931 RECIPE
Ingredients
Mint Leaf 5 gr Rp 147 Rp 733 Qty Unit Amount Total
Ice Cube 150 gr Rp 2 Rp 264 Vanilla Ice Cream 120 gr Rp 23 Rp 2,805
Sub Total Rp 6,598 Fresh Milk 180 ml Rp 18 Rp 3,267
Other 5% Vanilla Syrup 25 ml Rp 37 Rp 931
Fluctuation (Rp) Rp 330 Ice Cube 150 gr Rp 2 Rp 264
Total Cost Rp 6,928 Sub Total Rp 7,267
Beverage Cost 25% Other 5%
Suggested SP Rp 27,713 Fluctuation (Rp) Rp 363
Margin Rp 20,785 Total Cost Rp 7,631
Beverage Cost 25%
Suggested SP Rp 30,523
Milkshake Chocolate Margin Rp 22,893
Code Cost Price Rp 7,064
Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 20% Milkshake Strawberry
Margin Rp 27,936 Code Cost Price Rp 7,240
Category Signature Selling Price Rp 35,000
RECIPE Pax 1 Cost Precentage 21%
Ingredients
Qty Unit Amount Total Margin Rp 27,760
Chocolate ice Cream 120 gr Rp 23 Rp 2,805
Fresh Milk 180 ml Rp 18 Rp 3,267 RECIPE
Ingredients
Condense Milk Choco 15 ml Rp 26 Rp 392 Qty Unit Amount Total
Ice Cube 150 gr Rp 2 Rp 264 Strawberry Ice Cream 120 gr Rp 23 Rp 2,805
Sub Total Rp 6,728 Fresh Milk 180 ml Rp 18 Rp 3,267
Other 5% Strawberry Syrup 15 ml Rp 37 Rp 559
Fluctuation (Rp) Rp 336 Ice Cube 150 gr Rp 2 Rp 264
Total Cost Rp 7,064 Sub Total Rp 6,895
Beverage Cost 25% Other 5%
Suggested SP Rp 28,256 Fluctuation (Rp) Rp 345
Margin Rp 21,192 Total Cost Rp 7,240
Beverage Cost 25%
Suggested SP Rp 28,959
Milkshake Banana Margin Rp 21,719
Code Cost Price Rp 8,106
Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 23% Strawberry Smoothies
Margin Rp 26,894 Code Cost Price Rp 7,361
Category Signature Selling Price Rp 35,000
RECIPE Pax 1 Cost Precentage 21%
Ingredients
Qty Unit Amount Total Margin Rp 27,639
Vanilla Ice Cream 120 gr Rp 23 Rp 2,805
Fresh Milk 180 ml Rp 18 Rp 3,267 RECIPE
Ingredients
Vanilla Syrup 15 ml Rp 37 Rp 559 Qty Unit Amount Total
Banana 0.5 pcs Rp 1,650 Rp 825 Strawberry Ice Cream 60 gr Rp 23 Rp 1,403
Ice Cube 150 gr Rp 2 Rp 264 Strawberry Syrup 15 ml Rp 37 Rp 559
Sub Total Rp 7,720 Strawberry 15 gr Rp 44 Rp 660
Other 5% Yogurt 12 gr Rp 72 Rp 858
Fluctuation (Rp) Rp 386 Fresh Milk 180 ml Rp 18 Rp 3,267
Total Cost Rp 8,106 Ice Cube 150 gr Rp 2 Rp 264
Beverage Cost 25% Sub Total Rp 7,010
Suggested SP Rp 32,424 Other 5%
Margin Rp 24,318 Fluctuation (Rp) Rp 351
Total Cost Rp 7,361
Beverage Cost 25%
Banana Smoothies Suggested SP Rp 29,444
Code Cost Price Rp 8,400 Margin Rp 22,083
Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 24%
Margin Rp 26,600 Smoothie Bowl (Berry)
Code Cost Price Rp 8,351
RECIPE Category Signature Selling Price Rp 35,000
Ingredients
Qty Unit Amount Total Pax 1 Cost Precentage 24%
Vanilla Ice Cream 60 gr Rp 23 Rp 1,403 Margin Rp 26,649
Vanilla Syrup 15 ml Rp 37 Rp 559
Banana 1 pcs Rp 1,650 Rp 1,650 RECIPE
Ingredients
Yogurt 12 gr Rp 72 Rp 858 Qty Unit Amount Total
Fresh Milk 180 ml Rp 18 Rp 3,267 Banana 1.5 pcs Rp 1,650 Rp 2,475
Ice Cube 150 gr Rp 2 Rp 264 Honey 20 ml Rp 169 Rp 3,385
Sub Total Rp 8,000 Yogurt 15 gr Rp 72 Rp 1,073
Other 5% Strawberry 15 gr Rp 44 Rp 660
Fluctuation (Rp) Rp 400 Sub Total Rp 7,592
Total Cost Rp 8,400 Other 10%
Beverage Cost 25% Fluctuation (Rp) Rp 759
Suggested SP Rp 33,602 Total Cost Rp 8,351
Margin Rp 25,201 Beverage Cost 25%
Suggested SP Rp 33,406
Margin Rp 25,054
Smoothie Bowl (Happy)
Code Cost Price Rp 10,516 Banana Split
Category Signature Selling Price Rp 35,000 Code Cost Price Rp 7,892
Pax 1 Cost Precentage 30% Category Signature Selling Price Rp 35,000
Margin Rp 24,484 Pax 1 Cost Precentage 23%
Margin Rp 27,108
RECIPE
Ingredients
Qty Unit Amount Total RECIPE
Ingredients
Banana 2 pcs Rp 1,650 Rp 3,300 Qty Unit Amount Total
Honey 20 ml Rp 169 Rp 3,385 Banana 1 pcs Rp 1,650 Rp 1,650
Yogurt 15 gr Rp 72 Rp 1,073 Vanilla Ice Cream 60 gr Rp 23 Rp 1,403
Chocolate Dark 10 gr Rp 180 Rp 1,803 Chocolate ice Cream 60 gr Rp 23 Rp 1,403
Sub Total Rp 9,560 Strawberry Ice Cream 60 gr Rp 23 Rp 1,403
Other 10% Chocolate Sauce 10 ml Rp 122 Rp 1,219
Fluctuation (Rp) Rp 956 Strawberry 10 gr Rp 44 Rp 440
Total Cost Rp 10,516 Sub Total Rp 7,517
Beverage Cost 25% Other 5%
Suggested SP Rp 42,064 Fluctuation (Rp) Rp 376
Margin Rp 31,548 Total Cost Rp 7,892
Beverage Cost 25%
Suggested SP Rp 31,570
Margin Rp 23,677
 Caesar Salad Spring Roll
Code Cost Price Rp 5,162 Code Cost Price Rp 7,074
Category Starter Selling Price Rp 35,000 Category Starter Selling Price Rp 30,000
Pax 1 Cost Precentage 15% Pax 1 Cost Precentage 24%
Margin Rp 29,838 Margin Rp 22,926

RECIPE RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty Unit Amount Total
Iceberg 45 gr Rp 25 Rp 1,139 Spring roll Skin 1 pcs Rp 506 Rp 506
Eggs 0.5 pcs Rp 1,283 Rp 642 Celery 20 gr Rp 33 Rp 660
Chicken Breast 30 gr Rp 55 Rp 1,650 Carrot 20 gr Rp 13 Rp 264
Mayonnaise 5 ml Rp 33 Rp 165 Cabbage 30 gr Rp 6 Rp 165
Tomato Sauce 10 ml Rp 14 Rp 145 Bean Sprouts 30 gr Rp 11 Rp 330
Baguette 10 gr Rp 29 Rp 293 Onion 10 gr Rp 19 Rp 187
Permesan Cheese 6 gr Rp 12 Rp 71 Garlic 3 gr Rp 41 Rp 122
Tomato 35 gr Rp 10 Rp 347 Leek 25 gr Rp 55 Rp 1,375
Tomato Cherry 5 gr Rp 22 Rp 110 Gravy Fish 5 ml Rp 158 Rp 790
Red Onion 3 gr Rp 44 Rp 132 Sesame Oil 5 ml Rp 141 Rp 705
Sub Total Rp 4,693 Oyster Sauce 15 ml Rp 88 Rp 1,326
Other 10% Sub Total Rp 6,430
Fluctuation (Rp) Rp 469 Other 10%
Total Cost Rp 5,162 Fluctuation (Rp) Rp 643
Food Cost 30% Total Cost Rp 7,074
Suggested SP Rp 17,208 Food Cost 30%
Margin Rp 12,046 Suggested SP Rp 23,579
Margin Rp 16,505

Onion Ring
Code Cost Price Rp 6,550 French Fries
Category Starter Selling Price Rp 25,000 Code Cost Price Rp 5,034
Pax 1 Cost Precentage 26% Category Starter Selling Price Rp 25,000
Margin Rp 18,450 Pax 1 Cost Precentage 20%
Margin Rp 19,966
RECIPE
Ingredients
Qty Unit Amount Total RECIPE
Ingredients
Onion 90 gr Rp 19 Rp 1,683 Qty Unit Amount Total
Bread Crumb 30 gr Rp 25 Rp 759 French Fries 200 gr Rp 23 Rp 4,576
Flour 10 gr Rp 10 Rp 99 Sub Total Rp 4,576
Eggs 2 pcs Rp 1,283 Rp 2,567 Other 10%
Salt 1 gr Rp 15 Rp 15 Fluctuation (Rp) Rp 458
Pepper 1 gr Rp 35 Rp 35 Total Cost Rp 5,034
Chicken Powder 1 gr Rp 83 Rp 83 Food Cost 30%
Chilli Sauce 20 gr Rp 21 Rp 425 Suggested SP Rp 16,779
Tomato Sauce 20 gr Rp 14 Rp 289 Margin Rp 11,745
Sub Total Rp 5,955
Other 10%
Fluctuation (Rp) Rp 595 Tom Yum Seafood
Total Cost Rp 6,550 Code Cost Price Rp 13,531
Food Cost 30% Category Starter Selling Price Rp 45,000
Suggested SP Rp 21,835 Pax 1 Cost Precentage 30%
Margin Rp 15,284 Margin Rp 31,469

RECIPE
Ingredients
Chicken Wings Qty Unit Amount Total
Code Cost Price Rp 7,475 Prawn 30 gr Rp 143 Rp 4,290
Category Starter Selling Price Rp 30,000 Squid 40 gr Rp 121 Rp 4,840
Pax 1 Cost Precentage 25% Tom Yum Paste 3 gr Rp 161 Rp 484
Margin Rp 22,525 Chilli 5 gr Rp 55 Rp 275
Shallot 3 gr Rp 39 Rp 116
RECIPE Lemongrass 5 gr Rp 11 Rp 55
Ingredients
Qty Unit Amount Total Galangal 10 gr Rp 9 Rp 88
Chicken Wings 130 gr Rp 31 Rp 4,004 Lime leaves 0.5 gr Rp 33 Rp 17
Garlic 10 gr Rp 41 Rp 407 Mushroom Oyster 30 gr Rp 33 Rp 990
Tomato Sauce 15 gr Rp 14 Rp 217 Gravy Fish 5 ml Rp 158 Rp 790
Sweet Chilli Sauce 60 ml Rp 33 Rp 1,980 Raja Rasa Sauce 5 ml Rp 50 Rp 248
Onion 10 gr Rp 19 Rp 187 Coriander Leaves 2 gr Rp 55 Rp 110
Sub Total Rp 6,795 Sub Total Rp 12,301
Other 10% Other 10%
Fluctuation (Rp) Rp 680 Fluctuation (Rp) Rp 1,230
Total Cost Rp 7,475 Total Cost Rp 13,531
Food Cost 30% Food Cost 30%
Suggested SP Rp 24,916 Suggested SP Rp 45,105
Margin Rp 17,441 Margin Rp 31,573
 Chicken Club Sandwich Chicken B
Code Cost Price Rp 11,356 Code
Category Starter Selling Price Rp 40,000 Category
Pax 1 Cost Precentage 28% Pax
Margin Rp 28,644

RECIPE
Ingredients Ingredients
Qty Unit Amount Total
White Toast 2 pcs Rp 770 Rp 1,540 Chicken Patty
Chicken Breast 70 gr Rp 55 Rp 3,850 Iceberg
Onion 15 gr Rp 19 Rp 281 Onion
Green Curly 30 gr Rp 25 Rp 759 Tomato
Mayonnaise 10 gr Rp 33 Rp 330 Mayonnaise
Smoked Beef 10 gr Rp 88 Rp 880 Burger Bun
Tomato 40 gr Rp 10 Rp 396 Smoked Beef
French Fries 100 gr Rp 23 Rp 2,288 French Fries
Sub Total Rp 10,324
Other 10%
Fluctuation (Rp) Rp 1,032
Total Cost Rp 11,356
Food Cost 30%
Suggested SP Rp 37,853
Margin Rp 26,497

Beef Burger Mix Sat

Code Cost Price Rp 21,659 Code
Category Starter Selling Price Rp 45,000 Category
Pax 1 Cost Precentage 48% Pax
Margin Rp 23,341

RECIPE
Ingredients Ingredients
Qty Unit Amount Total
Beef Patty 150 gr Rp 77 Rp 11,550 Chicken Breast
Iceberg 30 gr Rp 25 Rp 759 Beef Tenderloin Lokal
Onion 10 gr Rp 19 Rp 187 Garlic
Tomato 40 gr Rp 10 Rp 396 Peanut Sauce
Mayonnaise 10 gr Rp 33 Rp 330 Rice
Burger Bun 1 pcs Rp 3,300 Rp 3,300 Cabbage
Smoked Beef 10 gr Rp 88 Rp 880 Soy Sauce
French Fries 100 gr Rp 23 Rp 2,288
Sub Total Rp 19,690
Other 10%
Fluctuation (Rp) Rp 1,969
Total Cost Rp 21,659
Food Cost 30%
Suggested SP Rp 72,197
Margin Rp 50,538
Hired Egg N
Island Fried Rice Code
Code Cost Price Rp 10,703 Category
Category Starter Selling Price Rp 35,000 Pax
Pax 1 Cost Precentage 31%
Margin Rp 24,297

Ingredients
RECIPE
Ingredients
Qty Unit Amount Total Mie Telor Atom
Rice 190 gr Rp 11 Rp 2,132 Garlic
Garlic 3 gr Rp 41 Rp 122 Carrot
Carrot 20 gr Rp 13 Rp 264 Cabbage
Cabbage 25 gr Rp 6 Rp 138 Sawi Putih
Sawi Putih 30 gr Rp 7 Rp 198 Oyster Sauce
Oyster Sauce 5 ml Rp 88 Rp 442 Sesame Oil
Sesame Oil 4 gr Rp 141 Rp 564 Gravy Fish
Gravy Fish 4 gr Rp 158 Rp 632 Soy Sauce
Soy Sauce 4 gr Rp 20 Rp 81 Tomato Sauce
Tomato Sauce 5 gr Rp 14 Rp 72 Chilli Sauce
Chilli Sauce 5 gr Rp 21 Rp 106 Chicken Breast
Chicken Breast 60 gr Rp 55 Rp 3,300 Eggs
Eggs 1 pcs Rp 1,283 Rp 1,283 Seasoning Bamboe
Seasoning Bamboe 3 gr Rp 132 Rp 396
Sub Total Rp 9,730
Other 10%
Fluctuation (Rp) Rp 973
Total Cost Rp 10,703
Food Cost 30%
Suggested SP Rp 35,678
Margin Rp 24,975
Chicken Parm
Beef Stroganoff Code
Code Cost Price Rp 29,047 Category
Category Starter Selling Price Rp 70,000 Pax
Pax 1 Cost Precentage 41%
Margin Rp 40,953

Ingredients
RECIPE
Ingredients
Qty Unit Amount Total Chicken Breast
Beef Tenderloin Lokal 150 gr Rp 143 Rp 21,450 Flour
Carrot 25 gr Rp 13 Rp 330 Bread Crumb
Green Bean 25 gr Rp 11 Rp 275 Tomato Concase
Mushroom Button 5 gr Rp 28 Rp 138 Mozarella
Demi Glace Powder 15 gr Rp 128 Rp 1,926 French Fries
French Fries 100 gr Rp 23 Rp 2,288
Sub Total Rp 26,407
Other 10%
Fluctuation (Rp) Rp 2,641
Total Cost Rp 29,047
Food Cost 30%
Suggested SP Rp 96,824
Margin Rp 67,777
Chicken S
Beef Parmigiana Code
Code Cost Price Rp 21,363 Category
Category Starter Selling Price Rp 55,000 Pax
Pax 1 Cost Precentage 39%
Margin Rp 33,637

Ingredients
RECIPE
Ingredients
Qty Unit Amount Total Chicken Leg
Beef Tenderloin Lokal 75 gr Rp 143 Rp 10,725 Garlic
Flour 5 gr Rp 10 Rp 50 Carrot
Bread Crumb 10 gr Rp 25 Rp 253 Green Bean
Tomato Concase 60 ml Rp 19 Rp 1,155 French Fries
Mozarella 45 gr Rp 110 Rp 4,950
French Fries 100 gr Rp 23 Rp 2,288
Sub Total Rp 19,421
Other 10%
Fluctuation (Rp) Rp 1,942
Total Cost Rp 21,363
Food Cost 30%
Suggested SP Rp 71,209
Margin Rp 49,846 Beef Ste
Code
Fish Steak Category
Code Cost Price Rp 24,470 Pax
Category Starter Selling Price Rp 65,000
Pax 1 Cost Precentage 38%
Margin Rp 40,530
Ingredients
RECIPE Beef Tenderloin Lokal
Ingredients
Qty Unit Amount Total Garlic
Barramundi 130 gr Rp 149 Rp 19,305 Carrot
Garlic 5 gr Rp 41 Rp 204 Green Bean
Carrot 25 gr Rp 13 Rp 330 French Fries
Green Bean 25 gr Rp 11 Rp 275
Rice 190 gr Rp 11 Rp 2,132
Sub Total Rp 22,245
Other 10%
Fluctuation (Rp) Rp 2,225
Total Cost Rp 24,470
Food Cost 30%
Suggested SP Rp 81,566
Margin Rp 57,097 Spaghetti Bo
Code
Spaghetti Aglio Olio Category
Code Cost Price Rp 6,540 Pax
Category Starter Selling Price Rp 50,000
Pax 1 Cost Precentage 13%
Margin Rp 43,460
Ingredients
RECIPE Spaghetti
Ingredients
Qty Unit Amount Total Bolognese Sauce
Spaghetti 1 pack Rp 2,009 Rp 2,009 Garlic
Chilli 5 gr Rp 55 Rp 275 Butter
Red Big Chilli 5 gr Rp 50 Rp 248
Garlic 3 gr Rp 41 Rp 122
Tuna Can 20 gr Rp 149 Rp 2,973
Butter 10 gr Rp 14 Rp 143
Basil 2 gr Rp 88 Rp 176
Sub Total Rp 5,945
Other 10%
Fluctuation (Rp) Rp 595
Total Cost Rp 6,540 Spaghetti Car
Food Cost 30% Code
Suggested SP Rp 21,800 Category
Margin Rp 15,260 Pax

Ingredients
Spaghetti
Fresh Milk
Cooking Cream
Mushroom Button
Smoked Beef
Eggs
 Chicken Burger
Cost Price Rp 17,424
Starter Selling Price Rp 45,000
1 Cost Precentage 39%
Margin Rp 27,576

RECIPE
Qty Unit Amount Total
100 gr Rp 77 Rp 7,700
30 gr Rp 25 Rp 759
10 gr Rp 19 Rp 187
40 gr Rp 10 Rp 396
10 gr Rp 33 Rp 330
1 pcs Rp 3,300 Rp 3,300
10 gr Rp 88 Rp 880
100 gr Rp 23 Rp 2,288
Sub Total Rp 15,840
Other 10%
Fluctuation (Rp) Rp 1,584
Total Cost Rp 17,424
Food Cost 30%
Suggested SP Rp 58,080
Margin Rp 40,656

Mix Satay
Cost Price Rp 20,830
Starter Selling Price Rp 45,000
1 Cost Precentage 46%
Margin Rp 24,170

RECIPE
Qty Unit Amount Total
80 gr Rp 55 Rp 4,400
80 gr Rp 143 Rp 11,440
5 gr Rp 41 Rp 204
10 gr Rp 51 Rp 505
200 gr Rp 11 Rp 2,244
15 gr Rp 6 Rp 83
3 ml Rp 20 Rp 61
Sub Total Rp 18,936
Other 10%
Fluctuation (Rp) Rp 1,894
Total Cost Rp 20,830
Food Cost 30%
Suggested SP Rp 69,433
Margin Rp 48,603

Hired Egg Noodle

Cost Price Rp 11,762
Starter Selling Price Rp 35,000
1 Cost Precentage 34%
 Margin Rp 23,238

RECIPE
Qty Unit Amount Total
125 gr Rp 25 Rp 3,094
3 gr Rp 41 Rp 122
20 gr Rp 13 Rp 264
25 gr Rp 6 Rp 138
30 gr Rp 7 Rp 198
5 ml Rp 88 Rp 442
4 gr Rp 141 Rp 564
4 gr Rp 158 Rp 632
4 gr Rp 20 Rp 81
5 gr Rp 14 Rp 72
5 gr Rp 21 Rp 106
60 gr Rp 55 Rp 3,300
1 pcs Rp 1,283 Rp 1,283
3 gr Rp 132 Rp 396
Sub Total Rp 10,692
Other 10%
Fluctuation (Rp) Rp 1,069
Total Cost Rp 11,762
Food Cost 30%
Suggested SP Rp 39,205
Margin Rp 27,444

Chicken Parmigiana
Cost Price Rp 15,615
Starter Selling Price Rp 45,000
1 Cost Precentage 35%
Margin Rp 29,385

RECIPE
Qty Unit Amount Total
100 gr Rp 55 Rp 5,500
5 gr Rp 10 Rp 50
10 gr Rp 25 Rp 253
60 ml Rp 19 Rp 1,155
45 gr Rp 110 Rp 4,950
100 gr Rp 23 Rp 2,288
Sub Total Rp 14,196
Other 10%
Fluctuation (Rp) Rp 1,420
Total Cost Rp 15,615
Food Cost 30%
Suggested SP Rp 52,051
Margin Rp 36,435

Chicken Steak
Cost Price Rp 8,851
Starter Selling Price Rp 65,000
 1 Cost Precentage 14%
Margin Rp 56,149

RECIPE
Qty Unit Amount Total
150 gr Rp 33 Rp 4,950
5 gr Rp 41 Rp 204
25 gr Rp 13 Rp 330
25 gr Rp 11 Rp 275
100 gr Rp 23 Rp 2,288
Sub Total Rp 8,047
Other 10%
Fluctuation (Rp) Rp 805
Total Cost Rp 8,851
Food Cost 30%
Suggested SP Rp 29,504
Margin Rp 20,653

Beef Steak
Cost Price Rp 27,001
Starter Selling Price Rp 70,000
1 Cost Precentage 39%
Margin Rp 42,999

RECIPE
Qty Unit Amount Total
150 gr Rp 143 Rp 21,450
5 gr Rp 41 Rp 204
25 gr Rp 13 Rp 330
25 gr Rp 11 Rp 275
100 gr Rp 23 Rp 2,288
Sub Total Rp 24,547
Other 10%
Fluctuation (Rp) Rp 2,455
Total Cost Rp 27,001
Food Cost 30%
Suggested SP Rp 90,004
Margin Rp 63,003

Spaghetti Bolognese
Cost Price Rp 11,349
Starter Selling Price Rp 45,000
1 Cost Precentage 25%
Margin Rp 33,651

RECIPE
Qty Unit Amount Total
1 pack Rp 2,009 Rp 2,009
60 ml Rp 134 Rp 8,043
3 gr Rp 41 Rp 122
10 gr Rp 14 Rp 143
 Sub Total Rp 10,317
Other 10%
Fluctuation (Rp) Rp 1,032
Total Cost Rp 11,349
Food Cost 30%
Suggested SP Rp 37,830
Margin Rp 26,481

Spaghetti Carbonara
Cost Price Rp 18,852
Starter Selling Price Rp 50,000
1 Cost Precentage 38%
Margin Rp 31,148

RECIPE
Qty Unit Amount Total
1 pack Rp 2,009 Rp 2,009
75 ml Rp 18 Rp 1,361
125 ml Rp 83 Rp 10,313
15 gr Rp 28 Rp 413
20 gr Rp 88 Rp 1,760
1 pcs Rp 1,283 Rp 1,283
Sub Total Rp 17,138
Other 10%
Fluctuation (Rp) Rp 1,714
Total Cost Rp 18,852
Food Cost 30%
Suggested SP Rp 62,841
Margin Rp 43,988
 Tomato Concase Bolognese
Code Cost Price Rp 35,009 Code
Category Starter Selling Price Category Starter
Pax 1 Cost Precentage #DIV/0! Pax 1
Margin Rp (35,009)

RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty
Tomato 2000 gr Rp 10 Rp 19,800 Minced Beef 1000
Basil 15 gr Rp 88 Rp 1,320 Rosemary 3
Rosemary 3 gr Rp 646 Rp 1,939 Oregano 3
Thyme 3 gr Rp 978 Rp 2,933 Thyme 3
Oregano 3 gr Rp 693 Rp 2,079 Carrot 100
Tomato Paste 60 gr Rp 45 Rp 2,724 Leek 60
Bay Leave 0.5 gr Rp 2,063 Rp 1,031 Onion 115
Sub Total Rp 31,826 Tomato Sauce 335
Other 10% Demi Glace Powder 50
Fluctuation (Rp) Rp 3,183
Total Cost Rp 35,009
Food Cost 30%
Suggested SP Rp 116,696
Margin Rp 81,687

Fish Sauce
Code Cost Price Rp 11,326
Category Starter Selling Price Hollandaise Sauc
Pax 1 Cost Precentage #DIV/0! Code
Margin Rp (11,326) Category Starter
Pax 1
RECIPE
Ingredients
Qty Unit Amount Total
Red Big Chilli 100 gr Rp 50 Rp 4,950
Ingredients
Chilli 50 gr Rp 55 Rp 2,750 Qty
Garlic 30 gr Rp 41 Rp 1,221 Butter 140
Brown Sugar 100 gr Rp 14 Rp 1,375 Eggs 3
Sub Total Rp 10,296 Lime 10
Other 10%
Fluctuation (Rp) Rp 1,030
Total Cost Rp 11,326
Food Cost 30%
Suggested SP Rp 37,752
Margin Rp 26,427

Bumbu Genap
Code Cost Price Rp 30,111
Category Starter Selling Price
Pax 1 Cost Precentage #DIV/0!
Margin Rp (30,111)

RECIPE
Ingredients
 Ingredients
Qty Unit Amount Total
Shallot 250 gr Rp 39 Rp 9,625
Garlic 125 gr Rp 41 Rp 5,088
Galangal 45 gr Rp 9 Rp 396
Ginger 65 gr Rp 9 Rp 572
Turmeric 40 gr Rp 19 Rp 770
Red Big Chilli 125 gr Rp 50 Rp 6,188
Chilli 50 gr Rp 55 Rp 2,750
Candle Nut 40 gr Rp 23 Rp 924
Coriander 2 gr Rp 286 Rp 572
Bay Leave 0.2 gr Rp 2,063 Rp 413
Lemongrass 7 gr Rp 11 Rp 77
Sub Total Rp 27,374
Other 10%
Fluctuation (Rp) Rp 2,737
Total Cost Rp 30,111
Food Cost 30%
Suggested SP Rp 100,370
Margin Rp 70,259
 Bolognese
Cost Price Rp 121,870
Starter Selling Price
Cost Precentage #DIV/0!
Margin Rp (121,870)

RECIPE
Unit Amount Total
gr Rp 86 Rp 85,800
gr Rp 646 Rp 1,939
gr Rp 693 Rp 2,079
gr Rp 978 Rp 2,933
gr Rp 13 Rp 1,320
gr Rp 55 Rp 3,300
gr Rp 19 Rp 2,151
gr Rp 14 Rp 4,849
gr Rp 128 Rp 6,420
Sub Total Rp 110,790
Other 10%
Fluctuation (Rp) Rp 11,079
Total Cost Rp 121,870
Food Cost 30%
Suggested SP Rp 406,232
Margin Rp 284,362

Hollandaise Sauce
Cost Price Rp 6,631
Starter Selling Price
Cost Precentage #DIV/0!
Margin Rp (6,631)

RECIPE
Unit Amount Total
gr Rp 14 Rp 2,002
pcs Rp 1,283 Rp 3,850
gr Rp 18 Rp 176
Sub Total Rp 6,028
Other 10%
Fluctuation (Rp) Rp 603
Total Cost Rp 6,631
Food Cost 30%
Suggested SP Rp 22,103
Margin Rp 15,472
 Coco Pandan Mojito Lyche
Code Cost Price Rp 6,591 Code
Category Signature Selling Price Rp 35,000 Category
Pax 1 Cost Precentage 19% Pax
Margin Rp 28,409

RECIPE
Ingredients Ingredients
Qty Unit Amount Total
Coconut Milk 40 ml Rp 50 Rp 1,980 Lychee Syrup
Simple Syrup 20 ml Rp 17 Rp 330 Mix Juice
Lime 15 gr Rp 18 Rp 264 Simple Syrup
Mint Leaf 5 gr Rp 147 Rp 733 Strawberry Syrup
Ginger Ale 150 ml Rp 17 Rp 2,600 Ice Cube
Ice Cube 210 gr Rp 2 Rp 370
Sub Total Rp 6,277
Other 5%
Fluctuation (Rp) Rp 314
Total Cost Rp 6,591
Beverage Cost 25%
Suggested SP Rp 26,363
Margin Rp 19,772
Ban
Frozen Paradise Code
Code Cost Price Rp 7,208 Category
Category Signature Selling Price Rp 35,000 Pax
Pax 1 Cost Precentage 21%
Margin Rp 27,792

Ingredients
RECIPE
Ingredients
Qty Unit Amount Total Banana
Mango 250 gr Rp 20 Rp 4,950 Pineapple
Pineapple 65 gr Rp 8 Rp 501 Coconut Milk
Orange Concentrated 20 ml Rp 52 Rp 1,045 Vanilla Ice Cream
Ice Cube 210 gr Rp 2 Rp 370 Simple Syrup
Sub Total Rp 6,865 Ice Cube
Other 5%
Fluctuation (Rp) Rp 343
Total Cost Rp 7,208
Beverage Cost 25%
Suggested SP Rp 28,834
Margin Rp 21,625

Refreshing
Code Cost Price Rp 6,846 Strawbe
Category Signature Selling Price Rp 35,000 Code
Pax 1 Cost Precentage 20% Category
Margin Rp 28,154 Pax

RECIPE
Ingredients
Qty Unit Amount Total
Ingredients
 Ingredients
Watermelon 100 gr Rp 37 Rp 3,726
Orange 100 gr Rp 19 Rp 1,870 Strawberry
Ginger 10 gr Rp 9 Rp 88 Yogurt
Simple Syrup 40 ml Rp 17 Rp 660 Fresh Milk
Ice Cube 100 gr Rp 2 Rp 176 Simple Syrup
Sub Total Rp 6,520 Ice Cube
Other 5%
Fluctuation (Rp) Rp 326
Total Cost Rp 6,846
Beverage Cost 25%
Suggested SP Rp 27,383
Margin Rp 20,538

Lychee Yogurt
Code Cost Price Rp 7,598 Mang
Category Signature Selling Price Rp 35,000 Code
Pax 1 Cost Precentage 22% Category
Margin Rp 27,402 Pax

RECIPE
Ingredients
Qty Unit Amount Total
Ingredients
Lychee Syrup 50 gr Rp 35 Rp 1,774
Yogurt 15 ml Rp 72 Rp 1,073 Mango
Fresh Milk 200 ml Rp 18 Rp 3,630 Yogurt
Simple Syrup 30 ml Rp 17 Rp 495 Fresh Milk
Ice Cube 150 gr Rp 2 Rp 264 Simple Syrup
Sub Total Rp 7,236 Ice Cube
Other 5%
Fluctuation (Rp) Rp 362
Total Cost Rp 7,598
Beverage Cost 25%
Suggested SP Rp 30,390
Margin Rp 22,793

Choco Rum
Code Cost Price Rp 9,488
Category Signature Selling Price Rp 35,000
Pax 1 Cost Precentage 27%
Margin Rp 25,512

RECIPE
Ingredients
Qty Unit Amount Total
Chocolate Ice Cream 60 gr Rp 23 Rp 1,403
Fresh Milk 200 ml Rp 18 Rp 3,630
Butter Rum Syrup 20 ml Rp 187 Rp 3,740
Ice Cube 150 gr Rp 2 Rp 264
Sub Total Rp 9,037
Other 5%
Fluctuation (Rp) Rp 452
Total Cost Rp 9,488
Beverage Cost 25%
Suggested SP Rp 37,954
Margin Rp 28,465
 Lychee Galaxy
Cost Price Rp 4,479
Signature Selling Price Rp 35,000
1 Cost Precentage 13%
Margin Rp 30,521

RECIPE
Qty Unit Amount Total
25 ml Rp 35 Rp 887
50 ml Rp 37 Rp 1,859
25 ml Rp 17 Rp 413
25 ml Rp 37 Rp 931
100 gr Rp 2 Rp 176
Sub Total Rp 4,266
Other 5%
Fluctuation (Rp) Rp 213
Total Cost Rp 4,479
Beverage Cost 25%
Suggested SP Rp 17,918
Margin Rp 13,438

Banarilla
Cost Price Rp 5,821
Signature Selling Price Rp 35,000
1 Cost Precentage 17%
Margin Rp 29,179

RECIPE
Qty Unit Amount Total
0.5 pcs Rp 1,650 Rp 825
65 gr Rp 8 Rp 501
40 ml Rp 50 Rp 1,980
60 gr Rp 23 Rp 1,403
40 ml Rp 17 Rp 660
100 gr Rp 2 Rp 176
Sub Total Rp 5,544
Other 5%
Fluctuation (Rp) Rp 277
Total Cost Rp 5,821
Beverage Cost 25%
Suggested SP Rp 23,285
Margin Rp 17,464

Strawberry Yogurt
Cost Price Rp 8,045
Signature Selling Price Rp 35,000
1 Cost Precentage 23%
Margin Rp 26,955

RECIPE
Qty Unit Amount Total
50 gr Rp 44 Rp 2,200
15 ml Rp 72 Rp 1,073
200 ml Rp 18 Rp 3,630
30 ml Rp 17 Rp 495
150 gr Rp 2 Rp 264
Sub Total Rp 7,662
Other 5%
Fluctuation (Rp) Rp 383
Total Cost Rp 8,045
Beverage Cost 25%
Suggested SP Rp 32,179
Margin Rp 24,134

MangoYogurt
Cost Price Rp 9,893
Signature Selling Price Rp 35,000
1 Cost Precentage 28%
Margin Rp 25,107

RECIPE
Qty Unit Amount Total
200 gr Rp 20 Rp 3,960
15 ml Rp 72 Rp 1,073
200 ml Rp 18 Rp 3,630
30 ml Rp 17 Rp 495
150 gr Rp 2 Rp 264
Sub Total Rp 9,422
Other 5%
Fluctuation (Rp) Rp 471
Total Cost Rp 9,893
Beverage Cost 25%
Suggested SP Rp 39,571
Margin Rp 29,678
 Fried White Toast Egg Benedict
Code Cost Price Rp 11,360 Code
Category Signature Selling Price Rp 45,000 Category Signature
Pax 1 Cost Precentage 25% Pax 1
Margin Rp 33,640

RECIPE
Ingredients Ingredients
Qty Unit Amount Total Qty
White Toast 4 pcs Rp 770 Rp 3,080 Eggs 2
Fresh Milk 250 ml Rp 18 Rp 4,538 Tomato 15
Butter 10 gr Rp 14 Rp 143 Mushroom Button 5
Egg 2 pcs Rp 1,283 Rp 2,567 Onion 15
Sub Total Rp 10,327 Butter 6
Other 10% Hollandaise Sauce 1
Fluctuation (Rp) Rp 1,033
Total Cost Rp 11,360
Beverage Cost 25%
Suggested SP Rp 45,440
Margin Rp 34,080

Pancake (7 Portion)
Code Cost Price Rp 40,301
Category Signature Selling Price Rp 175,000 Pancake (1 portio
Pax 1 Cost Precentage 23% Code
Margin Rp 134,699 Category Signature
Pax 1
RECIPE
Ingredients
Qty Unit Amount Total
Flour 500 gr Rp 10 Rp 4,950
Ingredients
Eggs 5 pcs Rp 1,283 Rp 6,417 Qty
Cooking Oil 100 ml Rp 14 Rp 1,406 Pancake Dough 1
Fresh Milk 1000 ml Rp 18 Rp 18,150 Honey 30
Sugar 300 gr Rp 15 Rp 4,620
Baking Powder 14 gr Rp 78 Rp 1,095
Sub Total Rp 36,637
Other 10%
Fluctuation (Rp) Rp 3,664
Total Cost Rp 40,301
Beverage Cost 25%
Suggested SP Rp 161,205
Margin Rp 120,904 Grilled Prawn
Code
Fish and Chip Category Signature
Code Cost Price Rp 14,020 Pax 1
Category Signature Selling Price Rp 45,000
Pax 1 Cost Precentage 31%
Margin Rp 30,980
Ingredients
Qty
RECIPE Red Big Chilli 5
Ingredients
Qty Unit Amount Total Chilli 3
Dori Fish 150 gr Rp 55 Rp 8,250 Garlic 2
Potato 100 gr Rp 18 Rp 1,760 Brown Sugar 4
Flour 125 gr Rp 10 Rp 1,238 Lemongrass 2
Egg 1 pcs Rp 1,283 Rp 1,283 Prawn 60
Butter 15 gr Rp 14 Rp 215
Sub Total Rp 12,745
Other 10%
Fluctuation (Rp) Rp 1,275
Total Cost Rp 14,020
Beverage Cost 25%
Suggested SP Rp 56,080
Margin Rp 42,060
Spicy Crispy Duc
Crispy Duck Code
Code Cost Price Rp 17,564 Category Signature
Category Signature Selling Price Rp 70,000 Pax 1
Pax 1 Cost Precentage 25%
Margin Rp 52,436

Ingredients
RECIPE Qty
Ingredients
Qty Unit Amount Total Duck 250
Duck 250 gr Rp 48 Rp 12,100 Tomato 10
Long Bean 25 gr Rp 13 Rp 330 Rice 200
Rice 200 gr Rp 11 Rp 2,244 Red Big Chilli 25
Shallot 10 gr Rp 39 Rp 385 Garlic 5
Garlic 5 gr Rp 41 Rp 204 Chilli 10
Chilli 10 gr Rp 55 Rp 550 Bumbu Genap 7
Bumbu Genap 7 gr Rp 22 Rp 155
Sub Total Rp 15,967
Other 10%
Fluctuation (Rp) Rp 1,597
Total Cost Rp 17,564
Beverage Cost 25%
Suggested SP Rp 70,256
Margin Rp 52,692
Mix Skewer (1 Skew
Veggie Fried Rice Code
Code Cost Price Rp 8,560 Category Signature
Category Signature Selling Price Rp 35,000 Pax 1
Pax 1 Cost Precentage 24%
Margin Rp 26,440

Ingredients
RECIPE Qty
Ingredients
Qty Unit Amount Total Red Capsicum 3
Sawi Hijau 50 gr Rp 14 Rp 715 Green Capsicum 3
Rice 200 gr Rp 11 Rp 2,244 Chicken Breast 12
Prawn gr Rp 143 Rp - Onion 5
Red Big Chilli 10 gr Rp 50 Rp 495 Garlic 3
Green Big Chilli 5 gr Rp 57 Rp 286
Eggs 2 pcs Rp 1,283 Rp 2,567
Gravy fish ml Rp 158 Rp -
Sesame Oil 8 ml Rp 141 Rp 1,128
Raja Rasa Sauce 7 ml Rp 50 Rp 347
Sub Total Rp 7,781
Other 10%
Fluctuation (Rp) Rp 778
Total Cost Rp 8,560 Creamy Tomato Soup (16
Beverage Cost 25% Code
Suggested SP Rp 34,238 Category Signature
Margin Rp 25,679 Pax 1

Mushroom Soup
Code Cost Price Rp 1,435
Ingredients
Category Signature Selling Price Rp 5,000 Qty
Pax 1 Cost Precentage 29% Tomato 1000
Margin Rp 3,565 Onion 15
Garlic 10
RECIPE Bay Leave 0.5
Ingredients
Qty Unit Amount Total Basil 0.5
Mushroom Button 5 gr Rp 28 Rp 138 Thyme 1
Onion 5 gr Rp 19 Rp 94 Rosemary 2
Thyme 1 gr Rp 978 Rp 978 Tomato paste 2
Butter 3 gr Rp 14 Rp 43 Tomato Sauce 5
Flour 3 gr Rp 10 Rp 30 Oregano 2
Sub Total Rp 1,281 Cooking Cream 60
Other 12% Fresh Milk 70
Fluctuation (Rp) Rp 154
Total Cost Rp 1,435
Beverage Cost 25%
Suggested SP Rp 5,741
Margin Rp 4,306

Tomato Soup (16 portion)

Code Cost Price Rp 17,031
Category Signature Selling Price
Pax 1 Cost Precentage #DIV/0!
Margin Rp (17,031)

RECIPE
Ingredients
Qty Unit Amount Total
Tomato 1000 gr Rp 10 Rp 9,900
Onion 15 gr Rp 19 Rp 281
Garlic 10 gr Rp 41 Rp 407
Bay Leave 0.5 gr Rp 2,063 Rp 1,031
Basil 0.5 gr Rp 88 Rp 44
Thyme 1 gr Rp 978 Rp 978
Rosemary 2 gr Rp 646 Rp 1,293
Tomato paste 2 gr Rp 45 Rp 91
Tomato Sauce 5 gr Rp 14 Rp 72
Oregano 2 gr Rp 693 Rp 1,386
Sub Total Rp 15,482
Other 10%
Fluctuation (Rp) Rp 1,548
Total Cost Rp 17,031
Beverage Cost 25%
Suggested SP Rp 68,122
Margin Rp 51,092
 Egg Benedict
Cost Price Rp 11,564
Signature Selling Price Rp 40,000
Cost Precentage 29%
Margin Rp 28,436

RECIPE
Unit Amount Total
pcs Rp 1,283 Rp 2,567
gr Rp 10 Rp 149
gr Rp 28 Rp 138
gr Rp 19 Rp 281
gr Rp 14 Rp 86
portion Rp 7,294 Rp 7,294
Sub Total Rp 10,513
Other 10%
Fluctuation (Rp) Rp 1,051
Total Cost Rp 11,564
Beverage Cost 25%
Suggested SP Rp 46,258
Margin Rp 34,693

Pancake (1 portion)
Cost Price Rp 12,234
Signature Selling Price Rp 40,000
Cost Precentage 31%
Margin Rp 27,766

RECIPE
Unit Amount Total
portion Rp 6,045 Rp 6,045
ml Rp 169 Rp 5,077
Sub Total Rp 11,122
Other 10%
Fluctuation (Rp) Rp 1,112
Total Cost Rp 12,234
Beverage Cost 25%
Suggested SP Rp 48,937
Margin Rp 36,703

Grilled Prawn
Cost Price Rp 10,066
Signature Selling Price Rp 40,000
Cost Precentage 25%
Margin Rp 29,934

RECIPE
Unit Amount Total
gr Rp 50 Rp 248
gr Rp 55 Rp 165
 gr Rp 41 Rp 81
gr Rp 14 Rp 55
gr Rp 11 Rp 22
gr Rp 143 Rp 8,580
Sub Total Rp 9,151
Other 10%
Fluctuation (Rp) Rp 915
Total Cost Rp 10,066
Beverage Cost 25%
Suggested SP Rp 40,264
Margin Rp 30,198

Spicy Crispy Duck

Cost Price Rp 18,248
Signature Selling Price Rp 70,000
Cost Precentage 26%
Margin Rp 51,752

RECIPE
Unit Amount Total
gr Rp 48 Rp 12,100
gr Rp 10 Rp 99
gr Rp 11 Rp 2,244
gr Rp 50 Rp 1,238
gr Rp 41 Rp 204
gr Rp 55 Rp 550
gr Rp 22 Rp 155
Sub Total Rp 16,589
Other 10%
Fluctuation (Rp) Rp 1,659
Total Cost Rp 18,248
Beverage Cost 25%
Suggested SP Rp 72,990
Margin Rp 54,743

Mix Skewer (1 Skewer)

Cost Price Rp 1,582
Signature Selling Price Rp 7,000
Cost Precentage 23%
Margin Rp 5,418

RECIPE
Unit Amount Total
gr Rp 107 Rp 322
gr Rp 80 Rp 241
gr Rp 55 Rp 660
gr Rp 19 Rp 94
gr Rp 41 Rp 122
Sub Total Rp 1,438
Other 10%
Fluctuation (Rp) Rp 144
 Total Cost Rp 1,582
Beverage Cost 25%
Suggested SP Rp 6,329
Margin Rp 4,747

Creamy Tomato Soup (16 portion)

Cost Price Rp 23,873
Signature Selling Price
Cost Precentage #DIV/0!
Margin Rp (23,873)

RECIPE
Unit Amount Total
gr Rp 10 Rp 9,900
gr Rp 19 Rp 281
gr Rp 41 Rp 407
gr Rp 2,063 Rp 1,031
gr Rp 88 Rp 44
gr Rp 978 Rp 978
gr Rp 646 Rp 1,293
gr Rp 45 Rp 91
gr Rp 14 Rp 72
gr Rp 693 Rp 1,386
ml Rp 83 Rp 4,950
ml Rp 18 Rp 1,271
Sub Total Rp 21,703
Other 10%
Fluctuation (Rp) Rp 2,170
Total Cost Rp 23,873
Beverage Cost 25%
Suggested SP Rp 95,492
Margin Rp 71,619