1 grilled prawn bloody mary Ingredient UOM

smirnoff lemon ml
tomato jc ml
lemon jc ml
worecestershire sc ml
tabasco ml
photo
sugar syrup ml
kafir leaf gr
olive gr
Capper berry gr

2 Oyster bloody mary Ingredient UOM

smirnoff lemon ml
tomato jc ml
lemon jc ml
worecestershire sc ml
tabasco ml
photo
sugar syrup ml
kafir leaf gr
olive gr
Capper berry gr
oyster pcs
 Qty Cost Price Recipe Qty Cost
700 Rp 170,000 50 Rp 12,143
1000 Rp 37,000 90 Rp 3,330
1500 Rp 185,000 30 Rp 3,700
148 Rp 76,500 2 Rp 1,034
60 Rp 57,168 2 Rp 1,906
1000 Rp 9,881 15 Rp 148
1000 Rp 75,000 1 Rp 75
1000 Rp 65,000 1 Rp 65
800 Rp 200,000 10 Rp 2,500

TOTAL : Rp 22,260
MARK UP 10% Rp 4,452
GRAND TOTAL : Rp 26,713
SELLING PRICE : Rp 140,000
GST (7%) : Rp 9,800
SUB TOTAL : Rp 149,800
COST % : 19.1%
CONTRIBUTION : Rp 113,287
CONTRIBUTION % : 80.9%
CONTRIBUTION : Rp 140,000
CONTRIBUTION % : 93.5%

Qty Cost Price Recipe Qty Cost

700 Rp 170,000 50 Rp 12,143
1000 Rp 37,000 90 Rp 3,330
1500 Rp 185,000 30 Rp 3,700
148 Rp 76,500 2 Rp 1,034
60 Rp 57,168 2 Rp 1,906
1000 Rp 9,881 15 Rp 148
1000 Rp 75,000 1 Rp 75
1000 Rp 65,000 1 Rp 65
800 Rp 200,000 10 Rp 2,500
1 Rp 35,000 1 Rp 35,000
TOTAL : Rp 59,900
MARK UP 10% Rp 11,980
GRAND TOTAL : Rp 71,881
SELLING PRICE : Rp 200,000
GST (7%) : Rp 14,000
SUB TOTAL : Rp 214,000
COST % : 35.9%
CONTRIBUTION : Rp 128,119
CONTRIBUTION % : 64.1%
CONTRIBUTION : Rp 200,000
CONTRIBUTION % : 93.5%