MENU ENGINEERING WORKSHEET

A B C D E F G

Number Item Food Item Sell Item Profit Total Cost

Menu Item Name Popularity %
Sold Cost Price
STARTING (E-D) (D*B)
Beef Fries 13 9.6% 7,943.00 38,000.00 Rp30,057.00 Rp103,259.00
Caesar Salad 12 8.8% 9,956.00 30,000.00 Rp20,044.00 Rp119,472.00
Calamaries 27 19.9% 13,962.00 40,000.00 Rp26,038.00 Rp376,974.00
Chicken Drumstick 10 7.4% 10,979.00 38,000.00 Rp27,021.00 Rp109,790.00
Chicken Tacos Chimicurri 15 11.0% 14,737.00 40,000.00 Rp25,263.00 Rp221,055.00
Chicken Wings 29 21.3% 9,814.00 36,000.00 Rp26,186.00 Rp284,606.00
Delish Chiken Waffle 20 14.7% 19,222.00 46,000.00 Rp26,778.00 Rp384,440.00
English Breakfast 9 6.6% 17,846.00 46,000.00 Rp28,154.00 Rp160,614.00
Mix Platter 1 0.7% 20,242.00 85,000.00 Rp64,758.00 Rp20,242.00
Schimmel Schmelzen 0 0.0% 12,226.00 25,000.00 Rp12,774.00 Rp0.00
Taco's Platter 0 0.0% 15,292.00 50,000.00 Rp34,708.00 Rp0.00

N I
Total 136 100.0% Rp1,780,452.00

K=I/J
33.1%
Food Cost %

Q = (100% / Items
7.3%
Menu Popularity

MENU ENGINEERING WORKSHEET

A B C D E F G

Number Item Food Item Sell Item Profit Total Cost

Menu Item Name Popularity %
Sold Cost Price
STARTING (E-D) (D*B)
Beef Fries 22 11.3% 9,545.00 38,000.00 Rp28,455.00 Rp209,990.00
Caesar Salad 0 0.0% 9,956.00 30,000.00 Rp20,044.00 Rp0.00
Calamaries 46 23.6% 14,935.00 40,000.00 Rp25,065.00 Rp687,010.00
Chicken Drumstick 0 0.0% 10,979.00 38,000.00 Rp27,021.00 Rp0.00
Chicken Tacos Chimicurri 63 32.3% 14,604.00 40,000.00 Rp25,396.00 Rp920,052.00
Chicken Wings 30 15.4% 9,814.00 38,000.00 Rp28,186.00 Rp294,420.00
Delish Chiken Waffle 12 6.2% 19,222.00 50,000.00 Rp30,778.00 Rp230,664.00
English Breakfast 6 3.1% 17,846.00 55,000.00 Rp37,154.00 Rp107,076.00
Mix Platter 7 3.6% 20,242.00 85,000.00 Rp64,758.00 Rp141,694.00
Schimmel Schmelzen 9 4.6% 12,226.00 25,000.00 Rp12,774.00 Rp110,034.00
Taco's Platter 0 0.0% 16,821.00 50,000.00 Rp33,179.00 Rp0.00

N I
Total 195 100.0% Rp2,700,940.00

K=I/J
33.4%
Food Cost %

Q = (100% / Items
7.3%
Menu Popularity

MENU ENGINEERING WORKSHEET

A B C D E F G

Number Item Food Item Sell Item Profit Total Cost

Menu Item Name Popularity %
Sold Cost Price
STARTING (E-D) (D*B)
Beef Fries 58 27.6% 9,545.00 38,000.00 Rp28,455.00 Rp553,610.00
Caesar Salad 1 0.5% 9,956.00 30,000.00 Rp20,044.00 Rp9,956.00
Calamaries 26 12.4% 14,935.00 40,000.00 Rp25,065.00 Rp388,310.00
Chicken Drumstick 0 0.0% 10,979.00 38,000.00 Rp27,021.00 Rp0.00
Chicken Tacos Chimicurri 49 23.3% 14,604.00 40,000.00 Rp25,396.00 Rp715,596.00
Chicken Wings 38 18.1% 9,814.00 38,000.00 Rp28,186.00 Rp372,932.00
Delish Chiken Waffle 10 4.8% 19,222.00 50,000.00 Rp30,778.00 Rp192,220.00
English Breakfast 5 2.4% 17,846.00 55,000.00 Rp37,154.00 Rp89,230.00
Mix Platter 14 6.7% 20,242.00 85,000.00 Rp64,758.00 Rp283,388.00
Schimmel Schmelzen 9 4.3% 12,226.00 25,000.00 Rp12,774.00 Rp110,034.00
Taco's Platter 0 0.0% 16,821.00 50,000.00 Rp33,179.00 Rp0.00

N I
Total 210 100.0% Rp2,715,276.00

K=I/J
 30.6%
Food Cost %

Q = (100% / Items
7.3%
Menu Popularity

MENU ENGINEERING WORKSHEET

A B C D E F G

Number Item Food Item Sell Item Profit Total Cost

Menu Item Name Popularity %
Sold Cost Price
STARTING (E-D) (D*B)
Beef Fries 23 24.0% 9,545.00 38,000.00 Rp28,455.00 Rp219,535.00
Caesar Salad 0 0.0% 9,956.00 30,000.00 Rp20,044.00 Rp0.00
Calamaries 9 9.4% 14,935.00 40,000.00 Rp25,065.00 Rp134,415.00
Chicken Drumstick 0 0.0% 10,979.00 38,000.00 Rp27,021.00 Rp0.00
Chicken Tacos Chimicurri 30 31.3% 14,604.00 40,000.00 Rp25,396.00 Rp438,120.00
Chicken Wings 19 19.8% 9,814.00 38,000.00 Rp28,186.00 Rp186,466.00
Delish Chiken Waffle 7 7.3% 19,222.00 50,000.00 Rp30,778.00 Rp134,554.00
English Breakfast 0 0.0% 17,846.00 55,000.00 Rp37,154.00 Rp0.00
Mix Platter 3 3.1% 20,242.00 85,000.00 Rp64,758.00 Rp60,726.00
Schimmel Schmelzen 5 5.2% 12,226.00 25,000.00 Rp12,774.00 Rp61,130.00
Taco's Platter 0 0.0% 16,821.00 50,000.00 Rp33,179.00 Rp0.00

N I
Total 96 100.0% Rp1,234,946.00

K=I/J
31.8%
Food Cost %

Q = (100% / Items
7.3%
Menu Popularity
 MENU ENGINEERING WORK
Date Prepared: June 1, 2022

Period Covered:

H L P R S A

Total Revenue Total Profit Popularit

Profit Menu Item
y Menu Item Name
Category Class
(E*B) (H-G) Category STARTING
Rp494,000.00 Rp390,741.00 High High Star Beef Fries
Rp360,000.00 Rp240,528.00 Low High Workhorse Caesar Salad
Rp1,080,000.00 Rp703,026.00 Low High Workhorse Calamaries
Rp380,000.00 Rp270,210.00 High High Star Chicken Drumstick
Rp600,000.00 Rp378,945.00 Low High Workhorse Chicken Tacos Chimicurri
Rp1,044,000.00 Rp759,394.00 Low High Workhorse Chicken Wings
Rp920,000.00 Rp535,560.00 High High Star Delish Chiken Waffle
Rp414,000.00 Rp253,386.00 High Low Challenge English Breakfast
Rp85,000.00 Rp64,758.00 High Low Challenge Mix Platter
Rp0.00 Rp0.00 Low Low Dog Schimmel Schmelzen
Rp0.00 Rp0.00 High Low Challenge Taco's Platter

J M
Rp5,377,000.00 Rp3,596,548.00 Total

O=M/N
Rp26,445.21
Ave Gross Profit

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: September 1, 2022

Period Covered:

H L P R S A

Total Revenue Total Profit Popularit

Profit Menu Item
y Menu Item Name
Category Class
(E*B) (H-G) Category STARTING
Rp836,000.00 Rp626,010.00 High High Star Beef Fries
Rp0.00 Rp0.00 Low Low Dog Caesar Salad
Rp1,840,000.00 Rp1,152,990.00 Low High Workhorse Calamaries
 Rp0.00 Rp0.00 Low Low Dog Chicken Drumstick
Rp2,520,000.00 Rp1,599,948.00 Low High Workhorse Chicken Tacos Chimicurri
Rp1,140,000.00 Rp845,580.00 High High Star Chicken Wings
Rp600,000.00 Rp369,336.00 High Low Challenge Delish Chiken Waffle
Rp330,000.00 Rp222,924.00 High Low Challenge English Breakfast
Rp595,000.00 Rp453,306.00 High Low Challenge Mix Platter
Rp225,000.00 Rp114,966.00 Low Low Dog Schimmel Schmelzen
Rp0.00 Rp0.00 High Low Challenge Taco's Platter

J M
Rp8,086,000.00 Rp5,385,060.00 Total

O=M/N
Rp27,615.69
Ave Gross Profit

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: December 1, 2022

Period Covered:

H L P R S A

Total Revenue Total Profit Popularit

Profit Menu Item
y Menu Item Name
Category Class
(E*B) (H-G) Category STARTING
Rp2,204,000.00 Rp1,650,390.00 Low High Workhorse Beef Fries
Rp30,000.00 Rp20,044.00 Low Low Dog Caesar Salad
Rp1,040,000.00 Rp651,690.00 Low High Workhorse Calamaries
Rp0.00 Rp0.00 Low Low Dog Chicken Drumstick
Rp1,960,000.00 Rp1,244,404.00 Low High Workhorse Chicken Tacos Chimicurri
Rp1,444,000.00 Rp1,071,068.00 Low High Workhorse Chicken Wings
Rp500,000.00 Rp307,780.00 High Low Challenge Delish Chiken Waffle
Rp275,000.00 Rp185,770.00 High Low Challenge English Breakfast
Rp1,190,000.00 Rp906,612.00 High Low Challenge Mix Platter
Rp225,000.00 Rp114,966.00 Low Low Dog Schimmel Schmelzen
Rp0.00 Rp0.00 High Low Challenge Taco's Platter

J M
Rp8,868,000.00 Rp6,152,724.00 Total

O=M/N
 Rp29,298.69
Ave Gross Profit

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: March 1, 2023

Period Covered:

H L P R S A

Total Revenue Total Profit Popularit

Profit Menu Item
y Menu Item Name
Category Class
(E*B) (H-G) Category STARTING
Rp874,000.00 Rp654,465.00 High High Star Beef Fries
Rp0.00 Rp0.00 Low Low Dog Caesar Salad
Rp360,000.00 Rp225,585.00 Low High Workhorse Calamaries
Rp0.00 Rp0.00 Low Low Dog Chicken Drumstick
Rp1,200,000.00 Rp761,880.00 Low High Workhorse Chicken Tacos Chimicurri
Rp722,000.00 Rp535,534.00 High High Star Chicken Wings
Rp350,000.00 Rp215,446.00 High High Star Delish Chiken Waffle
Rp0.00 Rp0.00 High Low Challenge English Breakfast
Rp255,000.00 Rp194,274.00 High Low Challenge Mix Platter
Rp125,000.00 Rp63,870.00 Low Low Dog Schimmel Schmelzen
Rp0.00 Rp0.00 High Low Challenge Taco's Platter

J M
Rp3,886,000.00 Rp2,651,054.00 Total

O=M/N
Rp27,615.15
Ave Gross Profit

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor
GINEERING WORKSHEET

B C D E F G H
Item Item Profit Total Cost Total Revenue
Number Item Sell
Popularity % Food
Sold Price
Cost (E-D) (D*B) (E*B)
31 17.6% 7,943.00 38,000.00 Rp30,057.00 Rp246,233.00 Rp1,178,000.00
8 4.5% 9,956.00 30,000.00 Rp20,044.00 Rp79,648.00 Rp240,000.00
45 25.6% 13,962.00 40,000.00 Rp26,038.00 Rp628,290.00 Rp1,800,000.00
11 6.3% 10,979.00 38,000.00 Rp27,021.00 Rp120,769.00 Rp418,000.00
30 17.0% 14,737.00 40,000.00 Rp25,263.00 Rp442,110.00 Rp1,200,000.00
17 9.7% 9,814.00 36,000.00 Rp26,186.00 Rp166,838.00 Rp612,000.00
8 4.5% 19,222.00 46,000.00 Rp26,778.00 Rp153,776.00 Rp368,000.00
8 4.5% 17,846.00 46,000.00 Rp28,154.00 Rp142,768.00 Rp368,000.00
13 7.4% 20,242.00 85,000.00 Rp64,758.00 Rp263,146.00 Rp1,105,000.00
5 2.8% 12,226.00 25,000.00 Rp12,774.00 Rp61,130.00 Rp125,000.00
0 0.0% 15,292.00 50,000.00 Rp34,708.00 Rp0.00 Rp0.00

N I J
176 100.0% Rp2,304,708.00 Rp7,414,000.00

K=I/J
31.1%
Food Cost %

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

GINEERING WORKSHEET

B C D E F G H
Item Item Profit Total Cost Total Revenue
Number Item Sell
Popularity % Food
Sold Price
Cost (E-D) (D*B) (E*B)
9 5.8% 9,545.00 38,000.00 Rp28,455.00 Rp85,905.00 Rp342,000.00
0 0.0% 9,956.00 30,000.00 Rp20,044.00 Rp0.00 Rp0.00
42 27.1% 14,935.00 40,000.00 Rp25,065.00 Rp627,270.00 Rp1,680,000.00
 0 0.0% 10,979.00 38,000.00 Rp27,021.00 Rp0.00 Rp0.00
52 33.5% 14,604.00 40,000.00 Rp25,396.00 Rp759,408.00 Rp2,080,000.00
22 14.2% 9,814.00 38,000.00 Rp28,186.00 Rp215,908.00 Rp836,000.00
9 5.8% 19,222.00 50,000.00 Rp30,778.00 Rp172,998.00 Rp450,000.00
6 3.9% 17,846.00 55,000.00 Rp37,154.00 Rp107,076.00 Rp330,000.00
0 0.0% 20,242.00 85,000.00 Rp64,758.00 Rp0.00 Rp0.00
15 9.7% 12,226.00 25,000.00 Rp12,774.00 Rp183,390.00 Rp375,000.00
0 0.0% 16,821.00 50,000.00 Rp33,179.00 Rp0.00 Rp0.00

N I J
155 100.0% Rp2,151,955.00 Rp6,093,000.00

K=I/J
35.3%
Food Cost %

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

GINEERING WORKSHEET

B C D E F G H
Item Item Profit Total Cost Total Revenue
Number Item Sell
Popularity % Food
Sold Price
Cost (E-D) (D*B) (E*B)
52 34.4% 9,545.00 38,000.00 Rp28,455.00 Rp496,340.00 Rp1,976,000.00
0 0.0% 9,956.00 30,000.00 Rp20,044.00 Rp0.00 Rp0.00
19 12.6% 14,935.00 40,000.00 Rp25,065.00 Rp283,765.00 Rp760,000.00
0 0.0% 10,979.00 38,000.00 Rp27,021.00 Rp0.00 Rp0.00
34 22.5% 14,604.00 40,000.00 Rp25,396.00 Rp496,536.00 Rp1,360,000.00
22 14.6% 9,814.00 38,000.00 Rp28,186.00 Rp215,908.00 Rp836,000.00
10 6.6% 19,222.00 50,000.00 Rp30,778.00 Rp192,220.00 Rp500,000.00
1 0.7% 17,846.00 55,000.00 Rp37,154.00 Rp17,846.00 Rp55,000.00
7 4.6% 20,242.00 85,000.00 Rp64,758.00 Rp141,694.00 Rp595,000.00
6 4.0% 12,226.00 25,000.00 Rp12,774.00 Rp73,356.00 Rp150,000.00
0 0.0% 16,821.00 50,000.00 Rp33,179.00 Rp0.00 Rp0.00

N I J
151 100.0% Rp1,917,665.00 Rp6,232,000.00

K=I/J
 30.8%
Food Cost %

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

GINEERING WORKSHEET

B C D E F G H
Item Item Profit Total Cost Total Revenue
Number Item Sell
Popularity % Food
Sold Price
Cost (E-D) (D*B) (E*B)
47 36.7% 9,545.00 38,000.00 Rp28,455.00 Rp448,615.00 Rp1,786,000.00
0 0.0% 9,956.00 30,000.00 Rp20,044.00 Rp0.00 Rp0.00
16 12.5% 14,935.00 40,000.00 Rp25,065.00 Rp238,960.00 Rp640,000.00
0 0.0% 10,979.00 38,000.00 Rp27,021.00 Rp0.00 Rp0.00
17 13.3% 14,604.00 40,000.00 Rp25,396.00 Rp248,268.00 Rp680,000.00
35 27.3% 9,814.00 38,000.00 Rp28,186.00 Rp343,490.00 Rp1,330,000.00
9 7.0% 19,222.00 50,000.00 Rp30,778.00 Rp172,998.00 Rp450,000.00
1 0.8% 17,846.00 55,000.00 Rp37,154.00 Rp17,846.00 Rp55,000.00
0 0.0% 20,242.00 85,000.00 Rp64,758.00 Rp0.00 Rp0.00
3 2.3% 12,226.00 25,000.00 Rp12,774.00 Rp36,678.00 Rp75,000.00
0 0.0% 16,821.00 50,000.00 Rp33,179.00 Rp0.00 Rp0.00

N I J
128 100.0% Rp1,506,855.00 Rp5,016,000.00

K=I/J
30.0%
Food Cost %

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor
 MENU ENGINEERING WORKSHEET
Date Prepared: July 1, 2022

Period Covered:

L P R S A B C

Total Profit Popularit

Profit Menu Item Number
y Menu Item Name Popularity %
Category Class Sold
(H-G) Category STARTING
Rp931,767.00 High High Star Beef Fries 20 11.5%
Rp160,352.00 Low Low Dog Caesar Salad 1 0.6%
Rp1,171,710.00 Low High Workhorse Calamaries 32 18.4%
Rp297,231.00 Low Low Dog Chicken Drumstick 0 0.0%
Rp757,890.00 Low High Workhorse Chicken Tacos Chimicurri 46 26.4%
Rp445,162.00 Low High Workhorse Chicken Wings 31 17.8%
Rp214,224.00 Low Low Dog Delish Chiken Waffle 13 7.5%
Rp225,232.00 Low Low Dog English Breakfast 5 2.9%
Rp841,854.00 High High Star Mix Platter 15 8.6%
Rp63,870.00 Low Low Dog Schimmel Schmelzen 11 6.3%
Rp0.00 High Low Challenge Taco's Platter 0 0.0%

M N
Rp5,109,292.00 Total 174 100.0%

O=M/N
Rp29,030.07
Ave Gross Profit

% / Items) * (80%)
7.3%
opularity Factor

MENU ENGINEERING WORKSHEET

Date Prepared: October 1, 2022

Period Covered:

L P R S A B C

Total Profit Popularit

Profit Menu Item Number
y Menu Item Name Popularity %
Category Class Sold
(H-G) Category STARTING
Rp256,095.00 High Low Challenge Beef Fries 15 10.9%
Rp0.00 Low Low Dog Caesar Salad 0 0.0%
Rp1,052,730.00 Low High Workhorse Calamaries 41 29.7%
 Rp0.00 High Low Challenge Chicken Drumstick 0 0.0%
Rp1,320,592.00 Low High Workhorse Chicken Tacos Chimicurri 35 25.4%
Rp620,092.00 High High Star Chicken Wings 15 10.9%
Rp277,002.00 High Low Challenge Delish Chiken Waffle 6 4.3%
Rp222,924.00 High Low Challenge English Breakfast 8 5.8%
Rp0.00 High Low Challenge Mix Platter 7 5.1%
Rp191,610.00 Low High Workhorse Schimmel Schmelzen 11 8.0%
Rp0.00 High Low Challenge Taco's Platter 0 0.0%

M N
Rp3,941,045.00 Total 138 100.0%

O=M/N
Rp25,426.10
Ave Gross Profit

% / Items) * (80%)
7.3%
opularity Factor

MENU ENGINEERING WORKSHEET

Date Prepared: January 1, 2023

Period Covered:

L P R S A B C

Total Profit Popularit

Profit Menu Item Number
y Menu Item Name Popularity %
Category Class Sold
(H-G) Category STARTING
Rp1,479,660.00 Low High Workhorse Beef Fries 39 37.5%
Rp0.00 Low Low Dog Caesar Salad 0 0.0%
Rp476,235.00 Low High Workhorse Calamaries 8 7.7%
Rp0.00 Low Low Dog Chicken Drumstick 0 0.0%
Rp863,464.00 Low High Workhorse Chicken Tacos Chimicurri 17 16.3%
Rp620,092.00 Low High Workhorse Chicken Wings 14 13.5%
Rp307,780.00 High Low Challenge Delish Chiken Waffle 5 4.8%
Rp37,154.00 High Low Challenge English Breakfast 6 5.8%
Rp453,306.00 High Low Challenge Mix Platter 7 6.7%
Rp76,644.00 Low Low Dog Schimmel Schmelzen 7 6.7%
Rp0.00 High Low Challenge Taco's Platter 1 1.0%

M N
Rp4,314,335.00 Total 104 100.0%

O=M/N
 Rp28,571.75
Ave Gross Profit

% / Items) * (80%)
7.3%
opularity Factor

MENU ENGINEERING WORKSHEET

Date Prepared: April 1, 2023

Period Covered:

L P R S A B C

Total Profit Popularit

Profit Menu Item Number
y Menu Item Name Popularity %
Category Class Sold
(H-G) Category STARTING
Rp1,337,385.00 High High Star Beef Fries 36 30.3%
Rp0.00 Low Low Dog Caesar Salad 0 0.0%
Rp401,040.00 Low High Workhorse Calamaries 25 21.0%
Rp0.00 Low Low Dog Chicken Drumstick 0 0.0%
Rp431,732.00 Low High Workhorse Chicken Tacos Chimicurri 29 24.4%
Rp986,510.00 High High Star Chicken Wings 17 14.3%
Rp277,002.00 High Low Challenge Delish Chiken Waffle 9 7.6%
Rp37,154.00 High Low Challenge English Breakfast 0 0.0%
Rp0.00 High Low Challenge Mix Platter 1 0.8%
Rp38,322.00 Low Low Dog Schimmel Schmelzen 2 1.7%
Rp0.00 High Low Challenge Taco's Platter 0 0.0%

M N
Rp3,509,145.00 Total 119 100.0%

O=M/N
Rp27,415.20
Ave Gross Profit

% / Items) * (80%)
7.3%
opularity Factor
ORKSHEET
Date Prepared: August 1, 2022

Period Covered:

D E F G H L P R
Item Item Profit Total Cost Total Revenue Total Profit Popularit
Item Sell Profit
Food y
Price Category
Cost (E-D) (D*B) (E*B) (H-G) Category
7,943.00 38,000.00 Rp30,057.00 Rp158,860.00 Rp760,000.00 Rp601,140.00 High High
9,956.00 30,000.00 Rp20,044.00 Rp9,956.00 Rp30,000.00 Rp20,044.00 Low Low
13,962.00 40,000.00 Rp26,038.00 Rp446,784.00 Rp1,280,000.00 Rp833,216.00 Low High
10,979.00 38,000.00 Rp27,021.00 Rp0.00 Rp0.00 Rp0.00 Low Low
14,737.00 40,000.00 Rp25,263.00 Rp677,902.00 Rp1,840,000.00 Rp1,162,098.00 Low High
9,814.00 36,000.00 Rp26,186.00 Rp304,234.00 Rp1,116,000.00 Rp811,766.00 Low High
19,222.00 46,000.00 Rp26,778.00 Rp249,886.00 Rp598,000.00 Rp348,114.00 Low High
17,846.00 46,000.00 Rp28,154.00 Rp89,230.00 Rp230,000.00 Rp140,770.00 Low Low
20,242.00 85,000.00 Rp64,758.00 Rp303,630.00 Rp1,275,000.00 Rp971,370.00 High High
12,226.00 25,000.00 Rp12,774.00 Rp134,486.00 Rp275,000.00 Rp140,514.00 Low Low
15,292.00 50,000.00 Rp34,708.00 Rp0.00 Rp0.00 Rp0.00 High Low

I J M
Rp2,374,968.00 Rp7,404,000.00 Rp5,029,032.00

K=I/J O=M/N
32.1% Rp28,902.48
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

ORKSHEET
Date Prepared: November 1, 2022

Period Covered:

D E F G H L P R
Item Item Profit Total Cost Total Revenue Total Profit Popularit
Item Sell Profit
Food y
Price Category
Cost (E-D) (D*B) (E*B) (H-G) Category
9,545.00 38,000.00 Rp28,455.00 Rp143,175.00 Rp570,000.00 Rp426,825.00 High High
9,956.00 30,000.00 Rp20,044.00 Rp0.00 Rp0.00 Rp0.00 Low Low
14,935.00 40,000.00 Rp25,065.00 Rp612,335.00 Rp1,640,000.00 Rp1,027,665.00 Low High
 10,979.00 38,000.00 Rp27,021.00 Rp0.00 Rp0.00 Rp0.00 Low Low
14,604.00 40,000.00 Rp25,396.00 Rp511,140.00 Rp1,400,000.00 Rp888,860.00 Low High
9,814.00 38,000.00 Rp28,186.00 Rp147,210.00 Rp570,000.00 Rp422,790.00 High High
19,222.00 50,000.00 Rp30,778.00 Rp115,332.00 Rp300,000.00 Rp184,668.00 High Low
17,846.00 55,000.00 Rp37,154.00 Rp142,768.00 Rp440,000.00 Rp297,232.00 High Low
20,242.00 85,000.00 Rp64,758.00 Rp141,694.00 Rp595,000.00 Rp453,306.00 High Low
12,226.00 25,000.00 Rp12,774.00 Rp134,486.00 Rp275,000.00 Rp140,514.00 Low High
16,821.00 50,000.00 Rp33,179.00 Rp0.00 Rp0.00 Rp0.00 High Low

I J M
Rp1,948,140.00 Rp5,790,000.00 Rp3,841,860.00

K=I/J O=M/N
33.6% Rp27,839.57
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

ORKSHEET
Date Prepared: February 1, 2023

Period Covered:

D E F G H L P R
Item Item Profit Total Cost Total Revenue Total Profit Popularit
Item Sell Profit
Food y
Price Category
Cost (E-D) (D*B) (E*B) (H-G) Category
9,545.00 38,000.00 Rp28,455.00 Rp372,255.00 Rp1,482,000.00 Rp1,109,745.00 Low High
9,956.00 30,000.00 Rp20,044.00 Rp0.00 Rp0.00 Rp0.00 Low Low
14,935.00 40,000.00 Rp25,065.00 Rp119,480.00 Rp320,000.00 Rp200,520.00 Low High
10,979.00 38,000.00 Rp27,021.00 Rp0.00 Rp0.00 Rp0.00 Low Low
14,604.00 40,000.00 Rp25,396.00 Rp248,268.00 Rp680,000.00 Rp431,732.00 Low High
9,814.00 38,000.00 Rp28,186.00 Rp137,396.00 Rp532,000.00 Rp394,604.00 Low High
19,222.00 50,000.00 Rp30,778.00 Rp96,110.00 Rp250,000.00 Rp153,890.00 High Low
17,846.00 55,000.00 Rp37,154.00 Rp107,076.00 Rp330,000.00 Rp222,924.00 High Low
20,242.00 85,000.00 Rp64,758.00 Rp141,694.00 Rp595,000.00 Rp453,306.00 High Low
12,226.00 25,000.00 Rp12,774.00 Rp85,582.00 Rp175,000.00 Rp89,418.00 Low Low
16,821.00 50,000.00 Rp33,179.00 Rp16,821.00 Rp50,000.00 Rp33,179.00 High Low

I J M
Rp1,324,682.00 Rp4,414,000.00 Rp3,089,318.00

K=I/J O=M/N
 30.0% Rp29,704.98
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor

ORKSHEET
Date Prepared: May 1, 2023

Period Covered:

D E F G H L P R
Item Item Profit Total Cost Total Revenue Total Profit Popularit
Item Sell Profit
Food y
Price Category
Cost (E-D) (D*B) (E*B) (H-G) Category
9,545.00 38,000.00 Rp28,455.00 Rp343,620.00 Rp1,368,000.00 Rp1,024,380.00 High High
9,956.00 30,000.00 Rp20,044.00 Rp0.00 Rp0.00 Rp0.00 Low Low
14,935.00 40,000.00 Rp25,065.00 Rp373,375.00 Rp1,000,000.00 Rp626,625.00 Low High
10,979.00 38,000.00 Rp27,021.00 Rp0.00 Rp0.00 Rp0.00 Low Low
14,604.00 40,000.00 Rp25,396.00 Rp423,516.00 Rp1,160,000.00 Rp736,484.00 Low High
9,814.00 38,000.00 Rp28,186.00 Rp166,838.00 Rp646,000.00 Rp479,162.00 High High
19,222.00 50,000.00 Rp30,778.00 Rp172,998.00 Rp450,000.00 Rp277,002.00 High High
17,846.00 55,000.00 Rp37,154.00 Rp0.00 Rp0.00 Rp0.00 High Low
20,242.00 85,000.00 Rp64,758.00 Rp20,242.00 Rp85,000.00 Rp64,758.00 High Low
12,226.00 25,000.00 Rp12,774.00 Rp24,452.00 Rp50,000.00 Rp25,548.00 Low Low
16,821.00 50,000.00 Rp33,179.00 Rp0.00 Rp0.00 Rp0.00 High Low

I J M
Rp1,525,041.00 Rp4,759,000.00 Rp3,233,959.00

K=I/J O=M/N
32.0% Rp27,176.13
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

7.3%
Menu Popularity Factor
 August 1, 2022

Menu Item
Class

Star
Dog
Workhorse
Dog
Workhorse
Workhorse
Workhorse
Dog
Star
Dog
Challenge

November 1, 2022

Menu Item
Class

Star
Dog
Workhorse
 Dog
Workhorse
Star
Challenge
Challenge
Challenge
Workhorse
Challenge

February 1, 2023

Menu Item
Class

Workhorse
Dog
Workhorse
Dog
Workhorse
Workhorse
Challenge
Challenge
Challenge
Dog
Challenge
May 1, 2023

Menu Item
Class

Star
Dog
Workhorse
Dog
Workhorse
Star
Star
Challenge
Challenge
Dog
Challenge
MENU ENGINEERING WORKSHEET

A B C D E F

Number Item Food Item Sell Item Profit

Menu Item Name Popularity %
Sold Cost Price
MAIN COURSE (E-D)
BBQ Ala Carte 0 0.0% Rp0.00
Beef Rendang Burger 0 0.0% 13,359.00 50,000.00 Rp36,641.00
Beef Teriyaki Bowl 1 0.5% 21,617.00 40,000.00 Rp18,383.00
Chicken Barbeque Bowl 29 14.6% 12,526.00 35,000.00 Rp22,474.00
Creamy Garlicky 30 15.2% 13,444.00 38,000.00 Rp24,556.00
Dori Bowl Sambal Matah 14 7.1% 14,980.00 35,000.00 Rp20,020.00
Dori mentai bowl 0 0.0% 15,255.00 40,000.00 Rp24,745.00
Elldoda Fried Rice 35 17.7% 16,901.00 36,000.00 Rp19,099.00
European Slice Tenderloin 22 11.1% 28,843.00 68,000.00 Rp39,157.00
Herbmann Oxtail 11 5.6% 32,078.00 68,000.00 Rp35,922.00
La Shrimp Pesto 17 8.6% 13,918.00 38,000.00 Rp24,082.00
Mie Elldoda 0 0.0% 13,293.00 38,000.00 Rp24,707.00
Salt Pepper Chicken 0 0.0% 15,641.00 40,000.00 Rp24,359.00
Spagetthi Bolognaise 0 0.0% 11,902.00 42,000.00 Rp30,098.00
Spicy Aglio Olio 39 19.7% 10,823.00 38,000.00 Rp27,177.00

N
Total 198 100.0%

K=I/J
38.9%
Food Cost %

MENU ENGINEERING WORKSHEET

A B C D E F

Number Item Food Item Sell Item Profit

Menu Item Name Popularity %
Sold Cost Price
 Number Item Food Item Sell
Popularity %
Sold Cost Price
MAIN COURSE (E-D)
BBQ Ala Carte 0 0.0% Rp0.00
Beef Rendang Burger 4 1.0% 13,359.00 50,000.00 Rp36,641.00
Beef Teriyaki Bowl 41 10.1% 21,617.00 45,000.00 Rp23,383.00
Chicken Barbeque Bowl 104 25.7% 12,526.00 40,000.00 Rp27,474.00
Creamy Garlicky 21 5.2% 13,444.00 38,000.00 Rp24,556.00
Dori Bowl Sambal Matah 59 14.6% 14,980.00 40,000.00 Rp25,020.00
Dori mentai bowl 2 0.5% 15,255.00 40,000.00 Rp24,745.00
Elldoda Fried Rice 65 16.0% 16,901.00 40,000.00 Rp23,099.00
European Slice Tenderloin 14 3.5% 28,843.00 68,000.00 Rp39,157.00
Herbmann Oxtail 24 5.9% 32,078.00 70,000.00 Rp37,922.00
La Shrimp Pesto 19 4.7% 13,918.00 42,000.00 Rp28,082.00
Mie Elldoda 0 0.0% 13,293.00 38,000.00 Rp24,707.00
Salt Pepper Chicken 0 0.0% 15,641.00 40,000.00 Rp24,359.00
Spagetthi Bolognaise 0 0.0% 11,902.00 42,000.00 Rp30,098.00
Spicy Aglio Olio 52 12.8% 13,958.00 42,000.00 Rp28,042.00

N
Total 405 100.0%

K=I/J
38.0%
Food Cost %

MENU ENGINEERING WORKSHEET

A B C D E F

Number Item Food Item Sell Item Profit

Menu Item Name Popularity %
Sold Cost Price
MAIN COURSE (E-D)
BBQ Ala Carte 30 6.2% Rp0.00
Beef Rendang Burger 0 0.0% 13,359.00 50,000.00 Rp36,641.00
Beef Teriyaki Bowl 43 8.8% 21,617.00 45,000.00 Rp23,383.00
Chicken Barbeque Bowl 86 17.7% 12,526.00 40,000.00 Rp27,474.00
Creamy Garlicky 32 6.6% 13,444.00 38,000.00 Rp24,556.00
Dori Bowl Sambal Matah 67 13.8% 14,980.00 40,000.00 Rp25,020.00
Dori mentai bowl 22 4.5% 15,255.00 40,000.00 Rp24,745.00
Elldoda Fried Rice 70 14.4% 16,901.00 40,000.00 Rp23,099.00
European Slice Tenderloin 25 5.1% 28,843.00 68,000.00 Rp39,157.00
Herbmann Oxtail 36 7.4% 32,078.00 70,000.00 Rp37,922.00
La Shrimp Pesto 11 2.3% 13,918.00 42,000.00 Rp28,082.00
Mie Elldoda 3 0.6% 13,293.00 38,000.00 Rp24,707.00
Salt Pepper Chicken 12 2.5% 15,641.00 40,000.00 Rp24,359.00
Spagetthi Bolognaise 5 1.0% 11,902.00 42,000.00 Rp30,098.00
Spicy Aglio Olio 44 9.1% 13,958.00 42,000.00 Rp28,042.00

N
Total 486 100.0%

K=I/J
38.9%
Food Cost %

MENU ENGINEERING WORKSHEET

A B C D E F

Number Item Food Item Sell Item Profit

Menu Item Name Popularity %
Sold Cost Price
MAIN COURSE (E-D)
BBQ Ala Carte 0 0.0% Rp0.00
Beef Rendang Burger 0 0.0% 13,359.00 50,000.00 Rp36,641.00
Beef Teriyaki Bowl 24 14.9% 21,617.00 45,000.00 Rp23,383.00
Chicken Barbeque Bowl 31 19.3% 12,526.00 40,000.00 Rp27,474.00
Creamy Garlicky 16 9.9% 13,444.00 38,000.00 Rp24,556.00
Dori Bowl Sambal Matah 15 9.3% 14,980.00 40,000.00 Rp25,020.00
Dori mentai bowl 11 6.8% 15,255.00 40,000.00 Rp24,745.00
Elldoda Fried Rice 19 11.8% 16,901.00 40,000.00 Rp23,099.00
European Slice Tenderloin 12 7.5% 28,843.00 68,000.00 Rp39,157.00
Herbmann Oxtail 0 0.0% 32,078.00 70,000.00 Rp37,922.00
La Shrimp Pesto 3 1.9% 13,918.00 42,000.00 Rp28,082.00
Mie Elldoda 0 0.0% 13,293.00 38,000.00 Rp24,707.00
Salt Pepper Chicken 17 10.6% 15,641.00 40,000.00 Rp24,359.00
Spagetthi Bolognaise 5 3.1% 11,902.00 42,000.00 Rp30,098.00
Spicy Aglio Olio 8 5.0% 13,958.00 42,000.00 Rp28,042.00

N
Total 161 100.0%

K=I/J
38.6%
Food Cost %
 Date Prepared: June 1, 2022

Period Covered:

G H L P R S

Total Cost Total Revenue Total Profit Popularit

Profit Menu Item
y
Category Class
(D*B) (E*B) (H-G) Category
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 High Low Challenge
Rp21,617.00 Rp40,000.00 Rp18,383.00 Low Low Dog
Rp363,254.00 Rp1,015,000.00 Rp651,746.00 Low High Workhorse
Rp403,320.00 Rp1,140,000.00 Rp736,680.00 Low High Workhorse
Rp209,720.00 Rp490,000.00 Rp280,280.00 Low High Workhorse
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp591,535.00 Rp1,260,000.00 Rp668,465.00 Low High Workhorse
Rp634,546.00 Rp1,496,000.00 Rp861,454.00 High High Star
Rp352,858.00 Rp748,000.00 Rp395,142.00 High Low Challenge
Rp236,606.00 Rp646,000.00 Rp409,394.00 Low High Workhorse
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 High Low Challenge
Rp422,097.00 Rp1,482,000.00 Rp1,059,903.00 High High Star

I J M
Rp3,235,553.00 Rp8,317,000.00 Rp5,081,447.00

K=I/J O=M/N
38.9% Rp25,663.87
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

Date Prepared: September 1, 2022

Period Covered:

G H L P R S

Total Cost Total Revenue Total Profit Popularit

Profit Menu Item
y
Category Class
Category
 Popularit
Profit Menu Item
y
Category Class
(D*B) (E*B) (H-G) Category
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp53,436.00 Rp200,000.00 Rp146,564.00 High Low Challenge
Rp886,297.00 Rp1,845,000.00 Rp958,703.00 Low High Workhorse
Rp1,302,704.00 Rp4,160,000.00 Rp2,857,296.00 High High Star
Rp282,324.00 Rp798,000.00 Rp515,676.00 Low Low Dog
Rp883,820.00 Rp2,360,000.00 Rp1,476,180.00 Low High Workhorse
Rp30,510.00 Rp80,000.00 Rp49,490.00 Low Low Dog
Rp1,098,565.00 Rp2,600,000.00 Rp1,501,435.00 Low High Workhorse
Rp403,802.00 Rp952,000.00 Rp548,198.00 High Low Challenge
Rp769,872.00 Rp1,680,000.00 Rp910,128.00 High High Star
Rp264,442.00 Rp798,000.00 Rp533,558.00 High Low Challenge
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 High Low Challenge
Rp725,816.00 Rp2,184,000.00 Rp1,458,184.00 High High Star

I J M
Rp6,701,588.00 Rp17,657,000.00 Rp10,955,412.00

K=I/J O=M/N
38.0% Rp27,050.40
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

Date Prepared: December 1, 2022

Period Covered:

G H L P R S

Total Cost Total Revenue Total Profit Popularit

Profit Menu Item
y
Category Class
(D*B) (E*B) (H-G) Category
Rp0.00 Rp0.00 Rp0.00 Low High Workhorse
Rp0.00 Rp0.00 Rp0.00 High Low Challenge
Rp929,531.00 Rp1,935,000.00 Rp1,005,469.00 Low High Workhorse
Rp1,077,236.00 Rp3,440,000.00 Rp2,362,764.00 High High Star
Rp430,208.00 Rp1,216,000.00 Rp785,792.00 Low High Workhorse
Rp1,003,660.00 Rp2,680,000.00 Rp1,676,340.00 Low High Workhorse
Rp335,610.00 Rp880,000.00 Rp544,390.00 Low Low Dog
Rp1,183,070.00 Rp2,800,000.00 Rp1,616,930.00 Low High Workhorse
 Rp721,075.00 Rp1,700,000.00 Rp978,925.00 High Low Challenge
Rp1,154,808.00 Rp2,520,000.00 Rp1,365,192.00 High High Star
Rp153,098.00 Rp462,000.00 Rp308,902.00 High Low Challenge
Rp39,879.00 Rp114,000.00 Rp74,121.00 Low Low Dog
Rp187,692.00 Rp480,000.00 Rp292,308.00 Low Low Dog
Rp59,510.00 Rp210,000.00 Rp150,490.00 High Low Challenge
Rp614,152.00 Rp1,848,000.00 Rp1,233,848.00 High High Star

I J M
Rp7,889,529.00 Rp20,285,000.00 Rp12,395,471.00

K=I/J O=M/N
38.9% Rp25,505.08
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

Date Prepared: March 1, 2023

Period Covered:

G H L P R S

Total Cost Total Revenue Total Profit Popularit

Profit Menu Item
y
Category Class
(D*B) (E*B) (H-G) Category
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 High Low Challenge
Rp518,808.00 Rp1,080,000.00 Rp561,192.00 Low High Workhorse
Rp388,306.00 Rp1,240,000.00 Rp851,694.00 High High Star
Rp215,104.00 Rp608,000.00 Rp392,896.00 Low High Workhorse
Rp224,700.00 Rp600,000.00 Rp375,300.00 Low High Workhorse
Rp167,805.00 Rp440,000.00 Rp272,195.00 Low High Workhorse
Rp321,119.00 Rp760,000.00 Rp438,881.00 Low High Workhorse
Rp346,116.00 Rp816,000.00 Rp469,884.00 High High Star
Rp0.00 Rp0.00 Rp0.00 High Low Challenge
Rp41,754.00 Rp126,000.00 Rp84,246.00 High Low Challenge
Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp265,897.00 Rp680,000.00 Rp414,103.00 Low High Workhorse
Rp59,510.00 Rp210,000.00 Rp150,490.00 High Low Challenge
Rp111,664.00 Rp336,000.00 Rp224,336.00 High Low Challenge

I J M
 Rp2,660,783.00 Rp6,896,000.00 Rp4,235,217.00

K=I/J O=M/N
38.6% Rp26,305.70
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor
MENU ENGINEERING WORKSHEET

A B C D E F G
Item Item Profit Total Cost
Number Item Sell
Menu Item Name Popularity % Food
Sold Price
MAIN COURSE Cost (E-D) (D*B)
BBQ Ala Carte 0 0.0% Rp0.00 Rp0.00
Beef Rendang Burger 0 0.0% 13,359.00 50,000.00 Rp36,641.00 Rp0.00
Beef Teriyaki Bowl 34 10.7% 21,617.00 40,000.00 Rp18,383.00 Rp734,978.00
Chicken Barbeque Bowl 67 21.1% 12,526.00 35,000.00 Rp22,474.00 Rp839,242.00
Creamy Garlicky 27 8.5% 13,444.00 38,000.00 Rp24,556.00 Rp362,988.00
Dori Bowl Sambal Matah 36 11.3% 14,980.00 35,000.00 Rp20,020.00 Rp539,280.00
Dori mentai bowl 0 0.0% 15,255.00 40,000.00 Rp24,745.00 Rp0.00
Elldoda Fried Rice 54 17.0% 16,901.00 36,000.00 Rp19,099.00 Rp912,654.00
European Slice Tenderloin 10 3.1% 28,843.00 68,000.00 Rp39,157.00 Rp288,430.00
Herbmann Oxtail 14 4.4% 32,078.00 68,000.00 Rp35,922.00 Rp449,092.00
La Shrimp Pesto 16 5.0% 13,918.00 38,000.00 Rp24,082.00 Rp222,688.00
Mie Elldoda 0 0.0% 13,293.00 38,000.00 Rp24,707.00 Rp0.00
Salt Pepper Chicken 0 0.0% 15,641.00 40,000.00 Rp24,359.00 Rp0.00
Spagetthi Bolognaise 0 0.0% 11,902.00 42,000.00 Rp30,098.00 Rp0.00
Spicy Aglio Olio 60 18.9% 10,823.00 38,000.00 Rp27,177.00 Rp649,380.00

N I
Total 318 100.0% Rp4,998,732.00

K=I/J
40.1%
Food Cost %

Q = (100% / Items)
5.7%
Menu Popularity

MENU ENGINEERING WORKSHEET

A B C D E F G
Item Item Profit Total Cost
Number Item Sell
Menu Item Name Popularity % Food
Sold Price
Cost
 Item
Number Item Sell
Popularity % Food
Sold Price
MAIN COURSE Cost (E-D) (D*B)
BBQ Ala Carte 0 0.0% Rp0.00 Rp0.00
Beef Rendang Burger 0 0.0% 13,359.00 50,000.00 Rp36,641.00 Rp0.00
Beef Teriyaki Bowl 41 8.9% 21,617.00 45,000.00 Rp23,383.00 Rp886,297.00
Chicken Barbeque Bowl 164 35.7% 12,526.00 40,000.00 Rp27,474.00 Rp2,054,264.00
Creamy Garlicky 15 3.3% 13,444.00 38,000.00 Rp24,556.00 Rp201,660.00
Dori Bowl Sambal Matah 63 13.7% 14,980.00 40,000.00 Rp25,020.00 Rp943,740.00
Dori mentai bowl 7 1.5% 15,255.00 40,000.00 Rp24,745.00 Rp106,785.00
Elldoda Fried Rice 48 10.5% 16,901.00 40,000.00 Rp23,099.00 Rp811,248.00
European Slice Tenderloin 4 0.9% 28,843.00 68,000.00 Rp39,157.00 Rp115,372.00
Herbmann Oxtail 25 5.4% 32,078.00 70,000.00 Rp37,922.00 Rp801,950.00
La Shrimp Pesto 10 2.2% 13,918.00 42,000.00 Rp28,082.00 Rp139,180.00
Mie Elldoda 7 1.5% 13,293.00 38,000.00 Rp24,707.00 Rp93,051.00
Salt Pepper Chicken 2 0.4% 15,641.00 40,000.00 Rp24,359.00 Rp31,282.00
Spagetthi Bolognaise 0 0.0% 11,902.00 42,000.00 Rp30,098.00 Rp0.00
Spicy Aglio Olio 73 15.9% 13,958.00 42,000.00 Rp28,042.00 Rp1,018,934.00

N I
Total 459 100.0% Rp7,203,763.00

K=I/J
36.8%
Food Cost %

Q = (100% / Items)
5.7%
Menu Popularity

MENU ENGINEERING WORKSHEET

A B C D E F G
Item Item Profit Total Cost
Number Item Sell
Menu Item Name Popularity % Food
Sold Price
MAIN COURSE Cost (E-D) (D*B)
BBQ Ala Carte 0 0.0% Rp0.00 Rp0.00
Beef Rendang Burger 0 0.0% 13,359.00 50,000.00 Rp36,641.00 Rp0.00
Beef Teriyaki Bowl 31 10.5% 21,617.00 45,000.00
Rp23,383.00 Rp670,127.00
Chicken Barbeque Bowl 37 12.5% 12,526.00 40,000.00
Rp27,474.00 Rp463,462.00
Creamy Garlicky 32 10.8% 13,444.00 38,000.00
Rp24,556.00 Rp430,208.00
Dori Bowl Sambal Matah 31 10.5% 14,980.00 40,000.00
Rp25,020.00 Rp464,380.00
Dori mentai bowl 9 3.1% 15,255.00 40,000.00 Rp24,745.00 Rp137,295.00
Elldoda Fried Rice 45 15.3% 16,901.00 40,000.00 Rp23,099.00 Rp760,545.00
European Slice Tenderloin 33 11.2% 28,843.00 68,000.00 Rp39,157.00 Rp951,819.00
Herbmann Oxtail 42 14.2% 32,078.00 70,000.00 Rp37,922.00 Rp1,347,276.00
La Shrimp Pesto 4 1.4% 13,918.00 42,000.00 Rp28,082.00 Rp55,672.00
Mie Elldoda 3 1.0% 13,293.00 38,000.00 Rp24,707.00 Rp39,879.00
Salt Pepper Chicken 6 2.0% 15,641.00 40,000.00 Rp24,359.00 Rp93,846.00
Spagetthi Bolognaise 3 1.0% 11,902.00 42,000.00 Rp30,098.00 Rp35,706.00
Spicy Aglio Olio 19 6.4% 13,958.00 42,000.00 Rp28,042.00 Rp265,202.00

N I
Total 295 100.0% Rp5,715,417.00

K=I/J
40.5%
Food Cost %

Q = (100% / Items)
5.7%
Menu Popularity

MENU ENGINEERING WORKSHEET

A B C D E F G
Item Item Profit Total Cost
Number Item Sell
Menu Item Name Popularity % Food
Sold Price
MAIN COURSE Cost (E-D) (D*B)
BBQ Ala Carte 0 0.0% Rp0.00 Rp0.00
Beef Rendang Burger 0 0.0% 13,359.00 50,000.00 Rp36,641.00 Rp0.00
Beef Teriyaki Bowl 15 8.8% 21,617.00 45,000.00 Rp23,383.00 Rp324,255.00
Chicken Barbeque Bowl 29 17.0% 12,526.00 40,000.00 Rp27,474.00 Rp363,254.00
Creamy Garlicky 25 14.6% 13,444.00 38,000.00 Rp24,556.00 Rp336,100.00
Dori Bowl Sambal Matah 17 9.9% 14,980.00 40,000.00
Rp25,020.00 Rp254,660.00
Dori mentai bowl 11 6.4% 15,255.00 40,000.00 Rp24,745.00 Rp167,805.00
Elldoda Fried Rice 20 11.7% 16,901.00 40,000.00 Rp23,099.00 Rp338,020.00
European Slice Tenderloin 12 7.0% 28,843.00 68,000.00 Rp39,157.00 Rp346,116.00
Herbmann Oxtail 0 0.0% 32,078.00 70,000.00 Rp37,922.00 Rp0.00
La Shrimp Pesto 6 3.5% 13,918.00 42,000.00 Rp28,082.00 Rp83,508.00
Mie Elldoda 0 0.0% 13,293.00 38,000.00 Rp24,707.00 Rp0.00
Salt Pepper Chicken 16 9.4% 15,641.00 40,000.00 Rp24,359.00 Rp250,256.00
Spagetthi Bolognaise 2 1.2% 11,902.00 42,000.00 Rp30,098.00 Rp23,804.00
Spicy Aglio Olio 18 10.5% 13,958.00 42,000.00 Rp28,042.00 Rp251,244.00

N I
Total 171 100.0% Rp2,739,022.00

K=I/J
37.8%
Food Cost %

Q = (100% / Items)
5.7%
Menu Popularity
 MENU ENGINEERING WORK
Date Prepared: July 1, 2022

Period Covered:

H L P R S A

Total Revenue Total Profit Popularit

Profit Menu Item
y Menu Item Name
Category Class
(E*B) (H-G) Category MAIN COURSE
Rp0.00 Rp0.00 Low Low Dog BBQ Ala Carte
Rp0.00 Rp0.00 High Low Challenge Beef Rendang Burger
Rp1,360,000.00 Rp625,022.00 Low High Workhorse Beef Teriyaki Bowl
Rp2,345,000.00 Rp1,505,758.00 Low High Workhorse Chicken Barbeque Bowl
Rp1,026,000.00 Rp663,012.00 High High Star Creamy Garlicky
Rp1,260,000.00 Rp720,720.00 Low High Workhorse Dori Bowl Sambal Matah
Rp0.00 Rp0.00 High Low Challenge Dori mentai bowl
Rp1,944,000.00 Rp1,031,346.00 Low High Workhorse Elldoda Fried Rice
Rp680,000.00 Rp391,570.00 High Low Challenge European Slice Tenderloin
Rp952,000.00 Rp502,908.00 High Low Challenge Herbmann Oxtail
Rp608,000.00 Rp385,312.00 High Low Challenge La Shrimp Pesto
Rp0.00 Rp0.00 High Low Challenge Mie Elldoda
Rp0.00 Rp0.00 High Low Challenge Salt Pepper Chicken
Rp0.00 Rp0.00 High Low Challenge Spagetthi Bolognaise
Rp2,280,000.00 Rp1,630,620.00 High High Star Spicy Aglio Olio

J M
Rp12,455,000.00 Rp7,456,268.00 Total

O=M/N
Rp23,447.38
Ave Gross Profit

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: October 1, 2022

Period Covered:

H L P R S A

Total Revenue Total Profit Popularit

Profit Menu Item
y Menu Item Name
Category Class
Category
 Popularit
Profit Menu Item
y
Category Class
(E*B) (H-G) Category MAIN COURSE
Rp0.00 Rp0.00 Low Low Dog BBQ Ala Carte
Rp0.00 Rp0.00 High Low Challenge Beef Rendang Burger
Rp1,845,000.00 Rp958,703.00 Low High Workhorse Beef Teriyaki Bowl
Rp6,560,000.00 Rp4,505,736.00 High High Star Chicken Barbeque Bowl
Rp570,000.00 Rp368,340.00 Low Low Dog Creamy Garlicky
Rp2,520,000.00 Rp1,576,260.00 Low High Workhorse Dori Bowl Sambal Matah
Rp280,000.00 Rp173,215.00 Low Low Dog Dori mentai bowl
Rp1,920,000.00 Rp1,108,752.00 Low High Workhorse Elldoda Fried Rice
Rp272,000.00 Rp156,628.00 High Low Challenge European Slice Tenderloin
Rp1,750,000.00 Rp948,050.00 High Low Challenge Herbmann Oxtail
Rp420,000.00 Rp280,820.00 High Low Challenge La Shrimp Pesto
Rp266,000.00 Rp172,949.00 Low Low Dog Mie Elldoda
Rp80,000.00 Rp48,718.00 Low Low Dog Salt Pepper Chicken
Rp0.00 Rp0.00 High Low Challenge Spagetthi Bolognaise
Rp3,066,000.00 Rp2,047,066.00 High High Star Spicy Aglio Olio

J M
Rp19,549,000.00 Rp12,345,237.00 Total

O=M/N
Rp26,895.94
Ave Gross Profit

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: January 1, 2023

Period Covered:

H L P R S A

Total Revenue Total Profit Popularit

Profit Menu Item
y Menu Item Name
Category Class
(E*B) (H-G) Category MAIN COURSE
Rp0.00 Rp0.00 Low Low Dog BBQ Ala Carte
Rp0.00 Rp0.00 High Low Challenge Beef Rendang Burger
Rp1,395,000.00 Rp724,873.00 Low High Workhorse Beef Teriyaki Bowl
Rp1,480,000.00 Rp1,016,538.00 Low High Workhorse Chicken Barbeque Bowl
Rp1,216,000.00 Rp785,792.00 Low High Workhorse Creamy Garlicky
Rp1,240,000.00 Rp775,620.00 Low High Workhorse Dori Bowl Sambal Matah
Rp360,000.00 Rp222,705.00 Low Low Dog Dori mentai bowl
Rp1,800,000.00 Rp1,039,455.00 Low High Workhorse Elldoda Fried Rice
 Rp2,244,000.00 Rp1,292,181.00 High High Star European Slice Tenderloin
Rp2,940,000.00 Rp1,592,724.00 High High Star Herbmann Oxtail
Rp168,000.00 Rp112,328.00 Low Low Dog La Shrimp Pesto
Rp114,000.00 Rp74,121.00 Low Low Dog Mie Elldoda
Rp240,000.00 Rp146,154.00 Low Low Dog Salt Pepper Chicken
Rp126,000.00 Rp90,294.00 High Low Challenge Spagetthi Bolognaise
Rp798,000.00 Rp532,798.00 Low High Workhorse Spicy Aglio Olio

J M
Rp14,121,000.00 Rp8,405,583.00 Total

O=M/N
Rp28,493.50
Ave Gross Profit

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: April 1, 2023

Period Covered:

H L P R S A

Total Revenue Total Profit Popularit

Profit Menu Item
y Menu Item Name
Category Class
(E*B) (H-G) Category MAIN COURSE
Rp0.00 Rp0.00 Low Low Dog BBQ Ala Carte
Rp0.00 Rp0.00 High Low Challenge Beef Rendang Burger
Rp675,000.00 Rp350,745.00 Low High Workhorse Beef Teriyaki Bowl
Rp1,160,000.00 Rp796,746.00 High High Star Chicken Barbeque Bowl
Rp950,000.00 Rp613,900.00 Low High Workhorse Creamy Garlicky
Rp680,000.00 Rp425,340.00 Low High Workhorse Dori Bowl Sambal Matah
Rp440,000.00 Rp272,195.00 Low High Workhorse Dori mentai bowl
Rp800,000.00 Rp461,980.00 Low High Workhorse Elldoda Fried Rice
Rp816,000.00 Rp469,884.00 High High Star European Slice Tenderloin
Rp0.00 Rp0.00 High Low Challenge Herbmann Oxtail
Rp252,000.00 Rp168,492.00 High Low Challenge La Shrimp Pesto
Rp0.00 Rp0.00 Low Low Dog Mie Elldoda
Rp640,000.00 Rp389,744.00 Low High Workhorse Salt Pepper Chicken
Rp84,000.00 Rp60,196.00 High Low Challenge Spagetthi Bolognaise
Rp756,000.00 Rp504,756.00 High High Star Spicy Aglio Olio

J M
 Rp7,253,000.00 Rp4,513,978.00 Total

O=M/N
Rp26,397.53
Ave Gross Profit

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor
GINEERING WORKSHEET

B C D E F G H
Item Item Profit Total Cost Total Revenue
Number Item Sell
Popularity % Food
Sold Price
Cost (E-D) (D*B) (E*B)
0 0.0% Rp0.00 Rp0.00 Rp0.00
1 0.3% 13,359.00 50,000.00 Rp36,641.00 Rp13,359.00 Rp50,000.00
29 9.9% 21,617.00 40,000.00 Rp18,383.00 Rp626,893.00 Rp1,160,000.00
69 23.5% 12,526.00 35,000.00 Rp22,474.00 Rp864,294.00 Rp2,415,000.00
24 8.2% 13,444.00 38,000.00 Rp24,556.00 Rp322,656.00 Rp912,000.00
29 9.9% 14,980.00 35,000.00 Rp20,020.00 Rp434,420.00 Rp1,015,000.00
0 0.0% 15,255.00 40,000.00 Rp24,745.00 Rp0.00 Rp0.00
54 18.4% 16,901.00 36,000.00 Rp19,099.00 Rp912,654.00 Rp1,944,000.00
6 2.0% 28,843.00 68,000.00 Rp39,157.00 Rp173,058.00 Rp408,000.00
19 6.5% 32,078.00 68,000.00 Rp35,922.00 Rp609,482.00 Rp1,292,000.00
14 4.8% 13,918.00 38,000.00 Rp24,082.00 Rp194,852.00 Rp532,000.00
0 0.0% 13,293.00 38,000.00 Rp24,707.00 Rp0.00 Rp0.00
0 0.0% 15,641.00 40,000.00 Rp24,359.00 Rp0.00 Rp0.00
0 0.0% 11,902.00 42,000.00 Rp30,098.00 Rp0.00 Rp0.00
49 16.7% 10,823.00 38,000.00 Rp27,177.00 Rp530,327.00 Rp1,862,000.00

N I J
294 100.0% Rp4,681,995.00 Rp11,590,000.00

K=I/J
40.4%
Food Cost %

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

GINEERING WORKSHEET

B C D E F G H
Item Item Profit Total Cost Total Revenue
Number Item Sell
Popularity % Food
Sold Price
Cost
 Item
Number Item Sell
Popularity % Food
Sold Price
Cost (E-D) (D*B) (E*B)
0 0.0% Rp0.00 Rp0.00 Rp0.00
0 0.0% 13,359.00 50,000.00 Rp36,641.00 Rp0.00 Rp0.00
35 10.9% 21,617.00 45,000.00 Rp23,383.00 Rp756,595.00 Rp1,575,000.00
101 31.6% 12,526.00 40,000.00 Rp27,474.00 Rp1,265,126.00 Rp4,040,000.00
17 5.3% 13,444.00 38,000.00 Rp24,556.00 Rp228,548.00 Rp646,000.00
44 13.8% 14,980.00 40,000.00 Rp25,020.00 Rp659,120.00 Rp1,760,000.00
6 1.9% 15,255.00 40,000.00 Rp24,745.00 Rp91,530.00 Rp240,000.00
50 15.6% 16,901.00 40,000.00 Rp23,099.00 Rp845,050.00 Rp2,000,000.00
3 0.9% 28,843.00 68,000.00 Rp39,157.00 Rp86,529.00 Rp204,000.00
14 4.4% 32,078.00 70,000.00 Rp37,922.00 Rp449,092.00 Rp980,000.00
11 3.4% 13,918.00 42,000.00 Rp28,082.00 Rp153,098.00 Rp462,000.00
0 0.0% 13,293.00 38,000.00 Rp24,707.00 Rp0.00 Rp0.00
5 1.6% 15,641.00 40,000.00 Rp24,359.00 Rp78,205.00 Rp200,000.00
0 0.0% 11,902.00 42,000.00 Rp30,098.00 Rp0.00 Rp0.00
34 10.6% 13,958.00 42,000.00 Rp28,042.00 Rp474,572.00 Rp1,428,000.00

N I J
320 100.0% Rp5,087,465.00 Rp13,535,000.00

K=I/J
37.6%
Food Cost %

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

GINEERING WORKSHEET

B C D E F G H
Item Item Profit Total Cost Total Revenue
Number Item Sell
Popularity % Food
Sold Price
Cost (E-D) (D*B) (E*B)
0 0.0% Rp0.00 Rp0.00 Rp0.00
0 0.0% 13,359.00 50,000.00 Rp36,641.00 Rp0.00 Rp0.00
33 13.4% 21,617.00 45,000.00
Rp23,383.00 Rp713,361.00 Rp1,485,000.00
32 13.0% 12,526.00 40,000.00
Rp27,474.00 Rp400,832.00 Rp1,280,000.00
29 11.8% 13,444.00 38,000.00
Rp24,556.00 Rp389,876.00 Rp1,102,000.00
20 8.1% 14,980.00 40,000.00
Rp25,020.00 Rp299,600.00 Rp800,000.00
15 6.1% 15,255.00 40,000.00 Rp24,745.00 Rp228,825.00 Rp600,000.00
26 10.6% 16,901.00 40,000.00 Rp23,099.00 Rp439,426.00 Rp1,040,000.00
 34 13.8% 28,843.00 68,000.00 Rp39,157.00 Rp980,662.00 Rp2,312,000.00
1 0.4% 32,078.00 70,000.00 Rp37,922.00 Rp32,078.00 Rp70,000.00
3 1.2% 13,918.00 42,000.00 Rp28,082.00 Rp41,754.00 Rp126,000.00
9 3.7% 13,293.00 38,000.00 Rp24,707.00 Rp119,637.00 Rp342,000.00
20 8.1% 15,641.00 40,000.00 Rp24,359.00 Rp312,820.00 Rp800,000.00
4 1.6% 11,902.00 42,000.00 Rp30,098.00 Rp47,608.00 Rp168,000.00
20 8.1% 13,958.00 42,000.00 Rp28,042.00 Rp279,160.00 Rp840,000.00

N I J
246 100.0% Rp4,285,639.00 Rp10,965,000.00

K=I/J
39.1%
Food Cost %

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor

GINEERING WORKSHEET

B C D E F G H
Item Item Profit Total Cost Total Revenue
Number Item Sell
Popularity % Food
Sold Price
Cost (E-D) (D*B) (E*B)
0 0.0% Rp0.00 Rp0.00 Rp0.00
0 0.0% 13,359.00 50,000.00 Rp36,641.00 Rp0.00 Rp0.00
19 13.5% 21,617.00 45,000.00 Rp23,383.00 Rp410,723.00 Rp855,000.00
25 17.7% 12,526.00 40,000.00 Rp27,474.00 Rp313,150.00 Rp1,000,000.00
9 6.4% 13,444.00 38,000.00 Rp24,556.00 Rp120,996.00 Rp342,000.00
10 7.1% 14,980.00 40,000.00
Rp25,020.00 Rp149,800.00 Rp400,000.00
7 5.0% 15,255.00 40,000.00 Rp24,745.00 Rp106,785.00 Rp280,000.00
18 12.8% 16,901.00 40,000.00 Rp23,099.00 Rp304,218.00 Rp720,000.00
12 8.5% 28,843.00 68,000.00 Rp39,157.00 Rp346,116.00 Rp816,000.00
0 0.0% 32,078.00 70,000.00 Rp37,922.00 Rp0.00 Rp0.00
4 2.8% 13,918.00 42,000.00 Rp28,082.00 Rp55,672.00 Rp168,000.00
0 0.0% 13,293.00 38,000.00 Rp24,707.00 Rp0.00 Rp0.00
17 12.1% 15,641.00 40,000.00 Rp24,359.00 Rp265,897.00 Rp680,000.00
5 3.5% 11,902.00 42,000.00 Rp30,098.00 Rp59,510.00 Rp210,000.00
15 10.6% 13,958.00 42,000.00 Rp28,042.00 Rp209,370.00 Rp630,000.00

N I J
141 100.0% Rp2,342,237.00 Rp6,101,000.00

K=I/J
38.4%
Food Cost %

Q = (100% / Items) * (80%)

5.7%
Menu Popularity Factor
 Date Prepared: August 1, 2022

Period Covered:

L P R S

Total Profit Popularit

Profit Menu Item
y
Category Class
(H-G) Category
Rp0.00 Low Low Dog
Rp36,641.00 High Low Challenge
Rp533,107.00 Low High Workhorse
Rp1,550,706.00 Low High Workhorse
Rp589,344.00 High High Star
Rp580,580.00 Low High Workhorse
Rp0.00 High Low Challenge
Rp1,031,346.00 Low High Workhorse
Rp234,942.00 High Low Challenge
Rp682,518.00 High High Star
Rp337,148.00 High Low Challenge
Rp0.00 High Low Challenge
Rp0.00 High Low Challenge
Rp0.00 High Low Challenge
Rp1,331,673.00 High High Star

M
Rp6,908,005.00

O=M/N
Rp23,496.62
Ave Gross Profit

% / Items) * (80%)
5.7%
pularity Factor

Date Prepared: November 1, 2022

Period Covered:

L P R S

Total Profit Popularit

Profit Menu Item
y
Category Class
Category
 Popularit
Profit Menu Item
y
Category Class
(H-G) Category
Rp0.00 Low Low Dog
Rp0.00 High Low Challenge
Rp818,405.00 Low High Workhorse
Rp2,774,874.00 High High Star
Rp417,452.00 Low Low Dog
Rp1,100,880.00 Low High Workhorse
Rp148,470.00 Low Low Dog
Rp1,154,950.00 Low High Workhorse
Rp117,471.00 High Low Challenge
Rp530,908.00 High Low Challenge
Rp308,902.00 High Low Challenge
Rp0.00 Low Low Dog
Rp121,795.00 Low Low Dog
Rp0.00 High Low Challenge
Rp953,428.00 High High Star

M
Rp8,447,535.00

O=M/N
Rp26,398.55
Ave Gross Profit

% / Items) * (80%)
5.7%
pularity Factor

Date Prepared: February 1, 2022

Period Covered:

L P R S

Total Profit Popularit

Profit Menu Item
y
Category Class
(H-G) Category
Rp0.00 Low Low Dog
Rp0.00 High Low Challenge
Rp771,639.00 Low High Workhorse
Rp879,168.00 High High Star
Rp712,124.00 Low High Workhorse
Rp500,400.00 Low High Workhorse
Rp371,175.00 Low High Workhorse
Rp600,574.00 Low High Workhorse
 Rp1,331,338.00 High High Star
Rp37,922.00 High Low Challenge
Rp84,246.00 High Low Challenge
Rp222,363.00 Low Low Dog
Rp487,180.00 Low High Workhorse
Rp120,392.00 High Low Challenge
Rp560,840.00 High High Star

M
Rp6,679,361.00

O=M/N
Rp27,151.87
Ave Gross Profit

% / Items) * (80%)
5.7%
pularity Factor

Date Prepared: May 1, 2023

Period Covered:

L P R S

Total Profit Popularit

Profit Menu Item
y
Category Class
(H-G) Category
Rp0.00 Low Low Dog
Rp0.00 High Low Challenge
Rp444,277.00 Low High Workhorse
Rp686,850.00 High High Star
Rp221,004.00 Low High Workhorse
Rp250,200.00 Low High Workhorse
Rp173,215.00 Low Low Dog
Rp415,782.00 Low High Workhorse
Rp469,884.00 High High Star
Rp0.00 High Low Challenge
Rp112,328.00 High Low Challenge
Rp0.00 Low Low Dog
Rp414,103.00 Low High Workhorse
Rp150,490.00 High Low Challenge
Rp420,630.00 High High Star

M
 Rp3,758,763.00

O=M/N
Rp26,657.89
Ave Gross Profit

% / Items) * (80%)
5.7%
pularity Factor
MENU ENGINEERING WORKSHEET

A B C D E F G

Number Item Food Item Sell Item Profit Total Cost

Menu Item Name Popularity %
Sold Cost Price
Dessert (E-D) (D*B)
Catalan Custard 14 40.0% 14,482.00 28,000.00 Rp13,518.00 Rp202,748.00
Lave Fondre 21 60.0% 14,140.00 30,000.00 Rp15,860.00 Rp296,940.00
Pisang Bakar Elldoda 0 0.0% 11,927.00 25,000.00 Rp13,073.00 Rp0.00
Sweets Waffle 0 0.0% 17,662.00 35,000.00 Rp17,338.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00

N I
Total 35 100.0% Rp499,688.00

K=I/J
48.9%
Food Cost %

Q = (100% / Items) * (
20.0%
Menu Popularity Fac

MENU ENGINEERING WORKSHEET

A B C D E F G

Number Item Food Item Sell Item Profit Total Cost

Menu Item Name Popularity %
Sold Cost Price
Dessert (E-D) (D*B)
Catalan Custard 24 43.6% 14,482.00 36,000.00 Rp21,518.00 Rp347,568.00
Lave Fondre 26 47.3% 14,140.00 36,000.00 Rp21,860.00 Rp367,640.00
Pisang Bakar Elldoda 0 0.0% 11,927.00 25,000.00 Rp13,073.00 Rp0.00
Sweets Waffle 5 9.1% 17,662.00 48,000.00 Rp30,338.00 Rp88,310.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00

N I
Total 55 100.0% Rp803,518.00

K=I/J
39.4%
Food Cost %

Q = (100% / Items) * (
20.0%
Menu Popularity Fac

MENU ENGINEERING WORKSHEET

A B C D E F G

Number Item Food Item Sell Item Profit Total Cost

Menu Item Name Popularity %
Sold Cost Price
Dessert (E-D) (D*B)
Catalan Custard 18 20.2% 14,482.00 36,000.00 Rp21,518.00 Rp260,676.00
Lave Fondre 23 25.8% 14,140.00 36,000.00 Rp21,860.00 Rp325,220.00
Pisang Bakar Elldoda 0 0.0% 11,927.00 25,000.00 Rp13,073.00 Rp0.00
Sweets Waffle 48 53.9% 17,662.00 48,000.00 Rp30,338.00 Rp847,776.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00

N I
Total 89 100.0% Rp1,433,672.00

K=I/J
 37.9%
Food Cost %

Q = (100% / Items) * (
20.0%
Menu Popularity Fac

MENU ENGINEERING WORKSHEET

A B C D E F G

Number Item Food Item Sell Item Profit Total Cost

Menu Item Name Popularity %
Sold Cost Price
Dessert (E-D) (D*B)
Catalan Custard 4 9.8% 14,482.00 36,000.00 Rp21,518.00 Rp57,928.00
Lave Fondre 4 9.8% 14,140.00 36,000.00 Rp21,860.00 Rp56,560.00
Pisang Bakar Elldoda 0 0.0% 11,927.00 25,000.00 Rp13,073.00 Rp0.00
Sweets Waffle 33 80.5% 17,662.00 48,000.00 Rp30,338.00 Rp582,846.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00

N I
Total 41 100.0% Rp697,334.00

K=I/J
37.3%
Food Cost %

Q = (100% / Items) * (
20.0%
Menu Popularity Fac
 MENU ENGINEERING WORK
Date Prepared: June 1, 2022

Period Covered:

H L P R S A B

Total Revenue Total Profit Popularit

Profit Menu Item Number
y Menu Item Name
Category Class Sold
(E*B) (H-G) Category Dessert
Rp392,000.00 Rp189,252.00 Low High Workhorse Catalan Custard 28
Rp630,000.00 Rp333,060.00 High High Star Lave Fondre 24
Rp0.00 Rp0.00 Low Low Dog Pisang Bakar Elldoda 24
Rp0.00 Rp0.00 High Low Challenge Sweets Waffle 0
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog

J M N
Rp1,022,000.00 Rp522,312.00 Total 76

O=M/N
Rp14,923.20
Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: September 1, 2022

Period Covered:

H L P R S A B

Total Revenue Total Profit Popularit

Profit Menu Item Number
y Menu Item Name
Category Class Sold
(E*B) (H-G) Category Dessert
Rp864,000.00 Rp516,432.00 Low High Workhorse Catalan Custard 30
Rp936,000.00 Rp568,360.00 Low High Workhorse Lave Fondre 29
Rp0.00 Rp0.00 Low Low Dog Pisang Bakar Elldoda 0
 Rp240,000.00 Rp151,690.00 High Low Challenge Sweets Waffle 1
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog

J M N
Rp2,040,000.00 Rp1,236,482.00 Total 60

O=M/N
Rp22,481.49
Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: December 1, 2022

Period Covered:

H L P R S A B

Total Revenue Total Profit Popularit

Profit Menu Item Number
y Menu Item Name
Category Class Sold
(E*B) (H-G) Category Dessert
Rp648,000.00 Rp387,324.00 Low High Workhorse Catalan Custard 12
Rp828,000.00 Rp502,780.00 Low High Workhorse Lave Fondre 24
Rp0.00 Rp0.00 Low Low Dog Pisang Bakar Elldoda 0
Rp2,304,000.00 Rp1,456,224.00 High High Star Sweets Waffle 61
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog

J M N
Rp3,780,000.00 Rp2,346,328.00 Total 97

O=M/N
 Rp26,363.24
Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

MENU ENGINEERING WORK

Date Prepared: March 1, 2023

Period Covered:

H L P R S A B

Total Revenue Total Profit Popularit

Profit Menu Item Number
y Menu Item Name
Category Class Sold
(E*B) (H-G) Category Dessert
Rp144,000.00 Rp86,072.00 Low Low Dog Catalan Custard 0
Rp144,000.00 Rp87,440.00 Low Low Dog Lave Fondre 0
Rp0.00 Rp0.00 Low Low Dog Pisang Bakar Elldoda 0
Rp1,584,000.00 Rp1,001,154.00 High High Star Sweets Waffle 60
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Low Low Dog

J M N
Rp1,872,000.00 Rp1,174,666.00 Total 60

O=M/N
Rp28,650.39
Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor
NEERING WORKSHEET
Date Prepared:

Period Covered:

C D E F G H L
Item Item Profit Total Cost Total Revenue Total Profit
Item Sell
Popularity % Food
Price
Cost (E-D) (D*B) (E*B) (H-G)
36.8% 14,482.00 28,000.00 Rp13,518.00 Rp405,496.00 Rp784,000.00 Rp378,504.00
31.6% 14,140.00 30,000.00 Rp15,860.00 Rp339,360.00 Rp720,000.00 Rp380,640.00
31.6% 11,927.00 25,000.00 Rp13,073.00 Rp286,248.00 Rp600,000.00 Rp313,752.00
0.0% 17,662.00 35,000.00 Rp17,338.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00

I J M
100.0% Rp1,031,104.00 Rp2,104,000.00 Rp1,072,896.00

K=I/J O=M/N
49.0% Rp14,117.05
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

NEERING WORKSHEET
Date Prepared:

Period Covered:

C D E F G H L
Item Item Profit Total Cost Total Revenue Total Profit
Item Sell
Popularity % Food
Price
Cost (E-D) (D*B) (E*B) (H-G)
50.0% 14,482.00 36,000.00 Rp21,518.00 Rp434,460.00 Rp1,080,000.00 Rp645,540.00
48.3% 14,140.00 36,000.00 Rp21,860.00 Rp410,060.00 Rp1,044,000.00 Rp633,940.00
0.0% 11,927.00 25,000.00 Rp13,073.00 Rp0.00 Rp0.00 Rp0.00
 1.7% 17,662.00 48,000.00 Rp30,338.00 Rp17,662.00 Rp48,000.00 Rp30,338.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00

I J M
100.0% Rp862,182.00 Rp2,172,000.00 Rp1,309,818.00

K=I/J O=M/N
39.7% Rp21,830.30
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

NEERING WORKSHEET
Date Prepared:

Period Covered:

C D E F G H L
Item Item Profit Total Cost Total Revenue Total Profit
Item Sell
Popularity % Food
Price
Cost (E-D) (D*B) (E*B) (H-G)
12.4% 14,482.00 36,000.00 Rp21,518.00 Rp173,784.00 Rp432,000.00 Rp258,216.00
24.7% 14,140.00 36,000.00 Rp21,860.00 Rp339,360.00 Rp864,000.00 Rp524,640.00
0.0% 11,927.00 25,000.00 Rp13,073.00 Rp0.00 Rp0.00 Rp0.00
62.9% 17,662.00 48,000.00 Rp30,338.00 Rp1,077,382.00 Rp2,928,000.00 Rp1,850,618.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00

I J M
100.0% Rp1,590,526.00 Rp4,224,000.00 Rp2,633,474.00

K=I/J O=M/N
 37.7% Rp27,149.22
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

NEERING WORKSHEET
Date Prepared:

Period Covered:

C D E F G H L
Item Item Profit Total Cost Total Revenue Total Profit
Item Sell
Popularity % Food
Price
Cost (E-D) (D*B) (E*B) (H-G)
0.0% 14,482.00 36,000.00 Rp21,518.00 Rp0.00 Rp0.00 Rp0.00
0.0% 14,140.00 36,000.00 Rp21,860.00 Rp0.00 Rp0.00 Rp0.00
0.0% 11,927.00 25,000.00 Rp13,073.00 Rp0.00 Rp0.00 Rp0.00
100.0% 17,662.00 48,000.00 Rp30,338.00 Rp1,059,720.00 Rp2,880,000.00 Rp1,820,280.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00
0.0% Rp0.00 Rp0.00 Rp0.00 Rp0.00

I J M
100.0% Rp1,059,720.00 Rp2,880,000.00 Rp1,820,280.00

K=I/J O=M/N
36.8% Rp30,338.00
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor
 MENU ENGINEERING WORKSHEET
July 1, 2022

P R S A B C D E
Popularit Item
Profit Menu Item Number Item Sell
y Menu Item Name Popularity % Food
Category Class Sold Price
Category Dessert Cost
Low High Workhorse Catalan Custard 20 38.5% 14,482.00 28,000.00
High High Star Lave Fondre 32 61.5% 14,140.00 30,000.00
Low High Workhorse Pisang Bakar Elldoda 0 0.0% 11,927.00 25,000.00
High Low Challenge Sweets Waffle 0 0.0% 17,662.00 35,000.00
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%

N
Total 52 100.0%

O=M/N
Rp14,117.05
ve Gross Profit

MENU ENGINEERING WORKSHEET

October 1, 2022

P R S A B C D E
Popularit Item
Profit Menu Item Number Item Sell
y Menu Item Name Popularity % Food
Category Class Sold Price
Category Dessert Cost
Low High Workhorse Catalan Custard 20 46.5% 14,482.00 36,000.00
High High Star Lave Fondre 23 53.5% 14,140.00 36,000.00
Low Low Dog Pisang Bakar Elldoda 0 0.0% 11,927.00 25,000.00
 High Low Challenge Sweets Waffle 0 0.0% 17,662.00 48,000.00
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%

N
Total 43 100.0%

O=M/N
Rp21,830.30
ve Gross Profit

MENU ENGINEERING WORKSHEET

January 1, 2023

P R S A B C D E
Popularit Item
Profit Menu Item Number Item Sell
y Menu Item Name Popularity % Food
Category Class Sold Price
Category Dessert Cost
Low Low Dog Catalan Custard 9 21.4% 14,482.00 36,000.00
Low High Workhorse Lave Fondre 6 14.3% 14,140.00 36,000.00
Low Low Dog Pisang Bakar Elldoda 0 0.0% 11,927.00 25,000.00
High High Star Sweets Waffle 27 64.3% 17,662.00 48,000.00
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%

N
Total 42 100.0%

O=M/N
 Rp27,149.22
ve Gross Profit

MENU ENGINEERING WORKSHEET

April 1, 2023

P R S A B C D E
Popularit Item
Profit Menu Item Number Item Sell
y Menu Item Name Popularity % Food
Category Class Sold Price
Category Dessert Cost
Low Low Dog Catalan Custard 8 19.0% 14,482.00 36,000.00
Low Low Dog Lave Fondre 2 4.8% 14,140.00 36,000.00
Low Low Dog Pisang Bakar Elldoda 0 0.0% 11,927.00 25,000.00
High High Star Sweets Waffle 32 76.2% 17,662.00 48,000.00
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%
Low Low Dog 0.0%

N
Total 42 100.0%

O=M/N
Rp30,338.00
ve Gross Profit
 Date Prepared: August 1, 2022

Period Covered:

F G H L P R S

Item Profit Total Cost Total Revenue Total Profit Popularit

Profit Menu Item
y
Category Class
(E-D) (D*B) (E*B) (H-G) Category
Rp13,518.00 Rp289,640.00 Rp560,000.00 Rp270,360.00 Low High Workhorse
Rp15,860.00 Rp452,480.00 Rp960,000.00 Rp507,520.00 High High Star
Rp13,073.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp17,338.00 Rp0.00 Rp0.00 Rp0.00 High Low Challenge
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog

I J M
Rp742,120.00 Rp1,520,000.00 Rp777,880.00

K=I/J O=M/N
48.8% Rp14,959.23
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

Date Prepared: November 1, 2022

Period Covered:

F G H L P R S

Item Profit Total Cost Total Revenue Total Profit Popularit

Profit Menu Item
y
Category Class
(E-D) (D*B) (E*B) (H-G) Category
Rp21,518.00 Rp289,640.00 Rp720,000.00 Rp430,360.00 Low High Workhorse
Rp21,860.00 Rp325,220.00 Rp828,000.00 Rp502,780.00 High High Star
Rp13,073.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp30,338.00 Rp0.00 Rp0.00 Rp0.00 High Low Challenge
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog

I J M
Rp614,860.00 Rp1,548,000.00 Rp933,140.00

K=I/J O=M/N
39.7% Rp21,700.93
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

Date Prepared: February 1, 2023

Period Covered:

F G H L P R S

Item Profit Total Cost Total Revenue Total Profit Popularit

Profit Menu Item
y
Category Class
(E-D) (D*B) (E*B) (H-G) Category
Rp21,518.00 Rp130,338.00 Rp324,000.00 Rp193,662.00 Low High Workhorse
Rp21,860.00 Rp84,840.00 Rp216,000.00 Rp131,160.00 Low Low Dog
Rp13,073.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp30,338.00 Rp476,874.00 Rp1,296,000.00 Rp819,126.00 High High Star
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog

I J M
Rp692,052.00 Rp1,836,000.00 Rp1,143,948.00

K=I/J O=M/N
 37.7% Rp27,236.86
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor

Date Prepared: May 1, 2023

Period Covered:

F G H L P R S

Item Profit Total Cost Total Revenue Total Profit Popularit

Profit Menu Item
y
Category Class
(E-D) (D*B) (E*B) (H-G) Category
Rp21,518.00 Rp115,856.00 Rp288,000.00 Rp172,144.00 Low Low Dog
Rp21,860.00 Rp28,280.00 Rp72,000.00 Rp43,720.00 Low Low Dog
Rp13,073.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp30,338.00 Rp565,184.00 Rp1,536,000.00 Rp970,816.00 High High Star
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog
Rp0.00 Rp0.00 Rp0.00 Rp0.00 Low Low Dog

I J M
Rp709,320.00 Rp1,896,000.00 Rp1,186,680.00

K=I/J O=M/N
37.4% Rp28,254.29
Food Cost % Ave Gross Profit

Q = (100% / Items) * (80%)

20.0%
Menu Popularity Factor
 Jun-22 Jul-22 Aug-22
Menu Number Number Number
Item Class Item Class Item Class
Sold Sold Sold
Beef Fries 13 Star 31 Star 20 Star
Caesar Salad 12 Workhorse 8 Dog 1 Dog
Calamaries 27 Workhorse 45 Workhorse 32 Workhorse
Chicken Drumstick 10 Star 11 Dog 0 Dog
Chicken Tacos Chimicurri 15 Workhorse 30 Workhorse 46 Workhorse
Chicken Wings 29 Workhorse 17 Workhorse 31 Workhorse
Delish Chiken Waffle 20 Star 8 Dog 13 Workhorse
English Breakfast 9 Challenge 8 Dog 5 Dog
Mix Platter 1 Challenge 13 Star 15 Star
Schimmel Schmelzen 0 Dog 5 Dog 11 Dog
Taco's Platter 0 Challenge 0 Challenge 0 Challenge

Jun-22 Jul-22 Aug-22

Menu Number Number Number
Item Class Item Class Item Class
Sold Sold Sold
BBQ Ala Carte 0 Dog 0 Dog 0 Dog
Beef Rendang Burger 0 Challenge 0 Challenge 1 Challenge
Beef Teriyaki Bowl 1 Dog 34 Workhorse 29 Workhorse
Chicken Barbeque Bowl 29 Workhorse 67 Workhorse 69 Workhorse
Creamy Garlicky 30 Workhorse 27 Star 24 Star
Dori Bowl Sambal Matah 14 Workhorse 36 Workhorse 29 Workhorse
Dori mentai bowl 0 Dog 0 Challenge 0 Challenge
Elldoda Fried Rice 35 Workhorse 54 Workhorse 54 Workhorse
European Slice Tenderloin 22 Star 10 Challenge 6 Challenge
Herbmann Oxtail 11 Challenge 14 Challenge 19 Star
La Shrimp Pesto 17 Workhorse 16 Challenge 14 Challenge
Mie Elldoda 0 Dog 0 Challenge 0 Challenge
Salt Pepper Chicken 0 Dog 0 Challenge 0 Challenge
Spagetthi Bolognaise 0 Challenge 0 Challenge 0 Challenge
Spicy Aglio Olio 39 Star 60 Star 49 Star

Jun-22 Jul-22 Aug-22

Menu Number Number Number
Item Class Item Class Item Class
Sold Sold Sold
Catalan Custard 14 Workhorse 28 Workhorse 20 Workhorse
Lave Fondre 21 Star 24 Star 32 Star
Pisang Bakar Elldoda 0 Dog 24 Workhorse 0 Dog
Sweets Waffle 0 Challenge 0 Challenge 0 Challenge
 Sep-22 Oct-22 Nov-22 Dec-22 Jan-23
Number Item Class Number Item Class Number Item Class Number Item Class Number
Sold Sold Sold Sold Sold
22 Star 9 Challenge 15 Star 58 Workhorse 52
0 Dog 0 Dog 0 Dog 1 Dog 0
46 Workhorse 42 Workhorse 41 Workhorse 26 Workhorse 19
0 Dog 0 Challenge 0 Dog 0 Dog 0
63 Workhorse 52 Workhorse 35 Workhorse 49 Workhorse 34
30 Star 22 Star 15 Star 38 Workhorse 22
12 Challenge 9 Challenge 6 Challenge 10 Challenge 10
6 Challenge 6 Challenge 8 Challenge 5 Challenge 1
7 Challenge 0 Challenge 7 Challenge 14 Challenge 7
9 Dog 15 Workhorse 11 Workhorse 9 Dog 6
0 Challenge 0 Challenge 0 Challenge 0 Challenge 0

Sep-22 Oct-22 Nov-22 Dec-22 Jan-23

Number Number Number Number Number
Item Class Item Class Item Class Item Class
Sold Sold Sold Sold Sold
0 Dog 0 Dog 0 Dog 30 Workhorse 0
4 Challenge 0 Challenge 0 Challenge 0 Challenge 0
41 Workhorse 41 Workhorse 35 Workhorse 43 Workhorse 31
104 Star 164 Star 101 Star 86 Star 37
21 Dog 15 Dog 17 Dog 32 Workhorse 32
59 Workhorse 63 Workhorse 44 Workhorse 67 Workhorse 31
2 Dog 7 Dog 6 Dog 22 Dog 9
65 Workhorse 48 Workhorse 50 Workhorse 70 Workhorse 45
14 Challenge 4 Challenge 3 Challenge 25 Challenge 33
24 Star 25 Challenge 14 Challenge 36 Star 42
19 Challenge 10 Challenge 11 Challenge 11 Challenge 4
0 Dog 7 Dog 0 Dog 3 Dog 3
0 Dog 2 Dog 5 Dog 12 Dog 6
0 Challenge 0 Challenge 0 Challenge 5 Challenge 3
52 Star 73 Star 34 Star 44 Star 19

Sep-22 Oct-22 Nov-22 Dec-22 Jan-23

Number Number Number Number Number
Item Class Item Class Item Class Item Class
Sold Sold Sold Sold Sold
24 Workhorse 30 Workhorse 20 Workhorse 18 Workhorse 12
26 Workhorse 29 Star 23 Star 23 Workhorse 24
0 Dog 0 Dog 0 Dog 0 Dog 0
5 Challenge 1 Challenge 0 Challenge 48 Star 61
Jan-23 Feb-23 Mar-23 Apr-23 May-23

Item Class Number Item Class Number Item Class Number Item Class Number Item Class
Sold Sold Sold Sold
Workhorse 39 Workhorse 23 Star 47 Star 36 Star
Dog 0 Dog 0 Dog 0 Dog 0 Dog
Workhorse 8 Workhorse 9 Workhorse 16 Workhorse 25 Workhorse
Dog 0 Dog 0 Dog 0 Dog 0 Dog
Workhorse 17 Workhorse 30 Workhorse 17 Workhorse 29 Workhorse
Workhorse 14 Workhorse 19 Star 35 Star 17 Star
Challenge 5 Challenge 7 Star 9 Challenge 9 Star
Challenge 6 Challenge 0 Challenge 1 Challenge 0 Challenge
Challenge 7 Challenge 3 Challenge 0 Challenge 1 Challenge
Dog 7 Dog 5 Dog 3 Dog 2 Dog
Challenge 1 Challenge 0 Challenge 0 Challenge 0 Challenge

Jan-23 Feb-23 Mar-23 Apr-23 May-23

Number Number Number Number
Item Class Item Class Item Class Item Class Item Class
Sold Sold Sold Sold
Dog 0 Dog 0 Dog 0 Dog 0 Dog
Challenge 0 Challenge 0 Challenge 0 Challenge 0 Challenge
Workhorse 33 Workhorse 24 Workhorse 15 Workhorse 19 Workhorse
Workhorse 32 Star 31 Star 29 Star 25 Star
Workhorse 29 Workhorse 16 Workhorse 25 Workhorse 9 Workhorse
Workhorse 20 Workhorse 15 Workhorse 17 Workhorse 10 Workhorse
Dog 15 Workhorse 11 Workhorse 11 Workhorse 7 Dog
Workhorse 26 Workhorse 19 Workhorse 20 Workhorse 18 Workhorse
Star 34 Star 12 Star 12 Star 12 Star
Star 1 Challenge 0 Challenge 0 Challenge 0 Challenge
Dog 3 Challenge 3 Challenge 6 Challenge 4 Challenge
Dog 9 Dog 0 Dog 0 Dog 0 Dog
Dog 20 Workhorse 17 Workhorse 16 Workhorse 17 Workhorse
Challenge 4 Challenge 5 Challenge 2 Challenge 5 Challenge
Workhorse 20 Star 8 Challenge 18 Star 15 Star

Jan-23 Feb-23 Mar-23 Apr-23 May-23

Number Number Number Number
Item Class Item Class Item Class Item Class Item Class
Sold Sold Sold Sold
Dog 9 Workhorse 4 Dog 0 Dog 8 Dog
Workhorse 6 Dog 4 Dog 0 Dog 2 Dog
Dog 0 Dog 0 Dog 0 Dog 0 Dog
Star 27 Star 33 Star 60 Star 32 Star