Summary Food Cost & Selling Price U

No Item
1 Snack Plater
1 Fish and Chips

2 Spring Rolls

3 Risoles
Indonesian Gorengan
4

Seafood Plater
5
6 Onion Ring
7 Nachos
8 Tacos
9 BBQ Chicken Wing 3 pcs
10 Potato Croquete
11 Batagor
12 French Fries
13 Potato Wedge
14 Sweet Potato Fries

15 Quessadilla
2 Breakfast
1 Croissant 60 gr
2 Assorted Bakeries

3 Waffle
4 Pancake
5 Smoothies Bowl
6 Yogurt
Complete Breakfast
7

8 Simple Breakfast
9 Egg Benedict
3 Lunch and Dinner
U Bar Signature Menu
1 Egg Fillet Mignon

Sandwiches
2 Tuna Melt
3 Smash Avocado
Club Sandwich
4
5 Croissant Sandwich

Salad
1 Caesar Salad
3 Tropical Salad

Soup
1 Soto Ayam
2 Sop Buntut

Burger - Pasta
1 Burger
2 Pasta Carbonara
3 Pasta Bolognaise
4 Pasta Aglio Olio
5 Pasta Pesto

Maincourse
1 Sate Ayam
2 Gado Gado
3 Iga Bakar
4 Chicken Parmigiana
5 Cordon Blue
6 Nasi Goreng
7 Fish Steak
Australian Sirloin Steak 200 gr
8

Australian Tenderloin steak 150 gr

9
10 Mi Instan Kuah
11 Mi Instant Goreng
4 Dessert
1 Molten Cake
2 Banana Fritters
3 Sliced Fruit
4 Fried ice Cream
5 Ice Cream 1 scoop
 Summary Food Cost & Selling Price U S Menu 2023
Ingredients Selling Price

Battered Mahi Mahi Fillet, Tartare Sauce, Homemade Fries, Sliced Lemon 85,000.00
2 pcs Vegetables Spring Rolls With Carrot, Beansprout, Onion, Leek Serve with
Tauco Sauce 40,000.00
2 pcs Risoles With Chicken, Potato, Carrot, Leek, Mayonaise Serve with Toamto
Ketcup 45,000.00
2 pcsTahu Isi, 2 pcs Tail On Spring Roll, 2 pcs Samosa, 2 pcs Tempe Goreng Serve
with Sambal Bawang 65,000.00
60 gr Calamari Rings, 2 pcs Seafood Deli, 2 pcs Prawn Crispy, Wasabi Cream
Mayo 100,000.00
Served with Tartare Sauce 35,000.00
Grilled Chicken, Guacamole, Jalapeno Chimichurri & Sour Cream 90,000.00
Salsa, Guacamole, Sour Cream 85,000.00
Pickles Kyuri & Hot Buffalo Sauce 70,000.00
Served with Shake Shack Sauce 45,000.00
Peanut Sauce 60,000.00
Home made Fries Served with Garlic Aioli & Toato Ketchup 45,000.00
Home made Potato Wedges Served with Tomato Ketchup, Garlic Aioli 45,000.00
Homemade Fries Served with Garlic Aioli & Toato Ketchup 45,000.00

Chicken, Onion, mushroom, paprika and Mozzarella Cheese Served with Salad 95,000.00

Served with Butter 48,000.00

Pin Au Chocolate, Plain Croissant, Raisin Danish, Butter, Strawberry Jam & 98,000.00
Marmalade
Vanilla Ice Cream, Chocolate Sauce 35,000.00
Served with Sliced Banana, Tamarillo jam, Burnt Chocolate Streussel 53,000.00
Served with Banana, Mixed Berry, Granola & Kiwi fruit 78,000.00
Served with Banana, Mixed Berry, Granola & Kiwi fruit 60,000.00
With Hashbrown Potato, Grill Tomato, Mushroom, Chicken Nuenberger, Beef
Pastrami, Hollandaise Sauce 80,000.00
White Toast Bread, Potato, Grill Tomato 58,000.00
With Beef Pastrami, Mushroom Tomato & Salad 68,000.00
Aside with Poached Egg, Grill Tomato and Asparagus, Choice of Sauce Black
Pepper, Mushroom or BBQ Sauce 200,000.00

Sourdough, Cheddar Cheese, Green Onion & Tomato 95,000.00

Sourdough Bread, Grill Chicken, Poached Egg, Truffle Mayo 65,000.00
Mixed (Edam, Cheddar And Parmesan) Cheese, Caramelized Onion, Grilled 98,000.00
Chicken, Avocado, Sourdough And Fries
With Bechamel, Mustard Seed, Cheddar Cheese 80,000.00

With Grill Chicken & Crouton 70,000.00

Carrot, Corn kernel, Avocado, Edamame, tomato Cherry, Salad Dressing 40,000.00

Served with Steamed White Rice, Shrimp Crackers & Chili Sambal 65,000.00
With Carrot, Tomato, Steamed White Rice, Chili Sambal & Melinjo Crackers 225,000.00

Served with Homemade Fries, Ketchup 125,000.00

Spaghetti Pasta, Beef Ham, Crouton, Parmesan Cheese 90,000.00
Spaghetti Pasta, Parmesan Cheese &Crouton 80,000.00
Spaghetti Pasta with Garlic, Chili Crust, Beef Bacon & Parmesan Cheese 60,000.00
Spaghetti Pasta with Pesto Sauce & Croutons 60,000.00

With Peanut Sauce & Steamed White Rice 70,000.00

With Mixed Vegetables, Peanut Sauce, Boiled Egg & Shrimp Crackers 40,000.00
With Barbeque Sauce, Mashed Potato & Salad 195,000.00
With Tomato Sauce & Wild Ruccola Salad 80,000.00
With Cheese Sauce, Salad And Fries 80,000.00
Chicken Fried Rice with Fried Egg & Chicken Satay 65,000.00
With Mashed potato, Capers Cream Sauce & Salad 85,000.00
With Home made Fries, Salad & A choice of Sauce Black Pepper, Mushroom Or
BBQ sauce 200,000.00
With Home made Fries, Salad & A choice of Sauce Black Pepper, Mushroom Or
BBQ sauce 200,000.00
With Mushroom, Fried Chicken & Boiled Egg 50,000.00
With Fried Chicken & Boiled Egg 50,000.00

Vanilla Ice Cream 50,000.00

Gula Aren Syrup 50,000.00
Tropical Slice Fruit Plater 50,000.00
Srikaya Jam, Hot Chocolate Fudge 60,000.00
Burnt Chocolate Crumble 25,000.00
Cost Profit % Prev Price % Omma SP

29,243 55,757.01 34% 85,000.00 34% 75,000

12,504 27,496.06 31% 40,000.00 31%

15,291 29,708.90 34% 45,000.00 34%

21,493 43,506.85 33% 65,000.00 33%

34,513 65,486.93 35% 95,000.00 36%

11,855 23,144.54 34% 40,000.00 30%
31,754 58,246.28 35% 95,000.00 33% 160,000 Beef
29,292 55,708.24 34% 85,000.00 34%
23,463 46,536.91 34% 75,000.00 31%
15,461 29,538.59 34% 45,000.00 34%
20,141 39,858.72 34% 65,000.00 31%
10,401 34,599.04 23% 45,000.00 23%
10,401 34,599.04 23% 45,000.00 23%
11,853 33,147.04 26%

33,511 61,488.86 35% 90,000.00 37%

19,250 28,750.00 40% 68,000.00 28%

41,339 56,660.81 42%

11,861 23,139.18 34% 50,000.00 24%

18,586 34,413.90 35% 55,000.00 34%
26,161 51,839.04 34% 80,000.00 33%
21,878 38,122.22 36% 60,000.00 36%
28,911 51,088.95 36%
80,000.00 36%

19,872 38,128.48 34% 65,000.00 31%

22,332 45,667.94 33% 75,000.00 30%
67,113 132,886.57 34% 210,000.00 32%

34,330 60,670.27 36% 98,000.00 35%

18,127 46,872.84 28% 70,000.00 26%

34,415 63,585.25 35% 98,000.00

35%
29,221 50,779.46 37% 75,000.00 39%

24,603 45,397.10 35% 70,000.00 35% 75,000

11,960 28,040.45 30% 50,000.00 24%

19,324 45,676.47 30% 70,000.00 28% 80,000

79,613 145,386.81 35% 200,000.00 40%

41,152 83,848.17 33% 125,000.00 33% 175,000

31,493 58,507.00 35% 90,000.00 35%
28,327 51,673.00 35% 85,000.00 33% 130,000
20,111 39,888.86 34% 85,000.00 24%
15,361 44,638.61 26% 70,000.00 22%

23,800 46,199.71 34% 75,000.00 32%

13,585 26,415.37 34% 40,000.00 34%
68,815 126,184.83 35% 185,000.00 37%
27,530 52,470.24 34% 80,000.00 34%
27,710 52,290.02 35% 75,000.00 37%
21,080 43,919.71 32% 70,000.00 30%
30,610 54,389.93 36% 98,000.00 31%

71,676 128,323.98 36% 280,000.00 26%

70,245 129,754.61 35% 200,000.00 35%

16,839 33,161.26 34% 60,000.00 28%
16,839 33,161.26 34% 60,000.00 28%

15,576 34,424.00 31% 50,000.00 31%

10,368 39,632.50 21%
14,454 35,546.00 29% 50,000.00 29%
18,638 41,361.94 31% 60,000.00 31%
6,512 18,488.00 26% 25,000.00 26%
88%
 Summary Food Cost & Selling Price U S
No Item
1 Snack Plater
1 Fish and Chips

2 Spring Rolls

3 Risoles
Indonesian Gorengan
4

Seafood Plater
5
6 Onion Ring
7 Nachos
8 Tacos
9 BBQ Chicken Wing 3 pcs
10 Potato Croquete
11 Batagor
12 French Fries
13 Potato Wedge
14 Sweet Potato Fries
15 Quessadilla
2 Breakfast
1 Croissant

2 Assorted Bakeries

3 Waffle
4 Pancake
5 Smoothies Bowl
6 Yogurt
7 Complete Breakfast
8 Simple Breakfast
9 Egg Benedict
3 Lunch and Dinner
U Bar Signature Menu
1 Egg Fillet Mignon

Sandwiches
2 Tuna Melt
3 Smash Avocado
Club Sandwich
4
5 Croissant Sandwich

Salad
1 Caesar Salad
3 Tropical Salad

Soup
1 Soto Ayam

2 Sop Buntut

Burger - Pasta
1 Burger
2 Pasta Carbonara
3 Pasta Bolognaise
4 Pasta Aglio Olio
5 Pasta Pesto

Maincourse
1 Sate Ayam
2 Gado Gado
3 Iga Bakar
4 Chicken Parmigiana
5 Cordon Blue
6 Nasi Goreng
7 Fish Steak
Australian Sirloin Steak 200 gr
8

Australian Tenderloin steak 150 gr

9
10 Mi Instan Kuah
11 Mi Instant Goreng

4 Dessert
1 Molten Cake
2 Banana Fritters
3 Sliced Fruit
4 Fried ice Cream
5 Ice Cream 1 scoop
 Summary Food Cost & Selling Price U S Menu 2023
Ingredients Selling Price

Battered Mahi Mahi Fillet, Tartare Sauce, Homemade Fries, Sliced Lemon 85,000.00

Tauco Sauce 40,000.00

Mayo Risoles, Ketcup 45,000.00

2 pcsTahu Isi, 2 pcs Tail On Spring Roll, 2 pcs Samosa, 2 pcs Tempe Goreng
Serve with Sambal Bawang 65,000.00
60 gr Calamari Rings, 2 pcs Seafood Deli, 2 pcs Prawn Crispy, Wasabi Cream
Mayo 100,000.00
Served With Tartare Sauce 35,000.00
Grilled Chicken, Guacamole, Jalapeno Chimichurri & Sour Cream 90,000.00
Salsa, Guacamole, Sour Cream 85,000.00
Pickles Kyuri & Hot Buffalo Sauce 70,000.00
Served with Shake Shack Sauce 42,000.00
Served with Peanut Sauce 60,000.00
Homemade Fries Served with Garlic Aioli & Toato Ketchup 45,000.00
Home made Potato Wedges Served with Tomato Ketchup, Garlic Aioli 45,000.00
Homemade Fries Served with Garlic Aioli & Toato Ketchup 45,000.00
Chicken, Onion and Mozzarella Cheese Served with Salad 90,000.00

Served with Butter 48,000.00

Pin Au Chocolate, Plain Croissant, Raisin Danish, Butter, Strawberry Jam & 98,000.00
Marmalade
Served with Vanilla Ice Cream & Chocolate Sauce 35,000.00
Served with Sliced Banana, Tamarillo jam, Burnt Chocolate Streussel 53,000.00
Served with Banana, Mixed Berry, Granola & Kiwi fruit 78,000.00
Served with Banana,
With Hashbrown Mixed
Potato, Berry,
Grill Granola
Tomato, & Kiwi fruit
Mushroom, Chicken Nuenberger, 60,000.00
Beef Pastrami, Hollandaise Sauce 80,000.00
White Toast Bread, Potato, Grill Tomato 58,000.00
Ham, Mushroom Tomato, Salad 68,000.00

Aside with Poached Egg, Grill Tomato and Asparagus 200,000.00

Sourdough, Cheddar Cheese, Green Onion & Tomato 95,000.00
Sourdough Bread, Grill Chicken, Poached Egg, Truffle Mayo 65,000.00
Mixed (Edam, Cheddar And Parmesan) Cheese, Caramelized Onion, Grilled 98,000.00
Chicken, Avocado, Sourdough And Fries
With Bechamel, Mustard Seed, Cheddar Cheese 80,000.00

With Grill Chicken & Crouton 70,000.00

Carrot, Corn kernel, Avocado, Edamame, tomato Cherry, Salad Dressing 40,000.00

Served with Steamed White Rice, Shrimp Crackers & Chili Sambal 65,000.00

With Carrot, Tomato, Steamed White Rice, Chili Sambal & Melinjo Crackers 225,000.00

Served with Homemade Fries, Ketchup 125,000.00

Spaghetti Pasta, Beef Ham, Crouton, Parmesan Cheese 90,000.00
Spaghetti Pasta, Parmesan Cheese &Crouton 80,000.00
Spaghetti Pasta with Garlic, Chili Crust, Beef Bacon & Parmesan Cheese 60,000.00
Spaghetti Pasta with Pesto Sauce & Croutons 60,000.00

With Peanut Sauce & Steamed White Rice 70,000.00

With Mixed Vegetables, Peanut Sauce, Boiled Egg & Shrimp Crackers 40,000.00
With Barbeque Sauce & Salad 195,000.00
With Tomato Sauce & Wild Ruccola Salad 80,000.00
With Cheese Sauce, Salad And Fries 80,000.00
Chicken Fried Rice with Fried Egg & Chicken Satay 65,000.00
With Mashed potato, Capers Cream Sauce & Salad 85,000.00
With Home made Fries, Salad & A choice of Sauce Black Pepper, Mushroom
Or BBQ sauce 200,000.00
With Home made Fries, Salad & A choice of Sauce Black Pepper, Mushroom
Or BBQ sauce 200,000.00
With Mushroom, Fried Chicken & Boiled Egg 50,000.00
With Fried Chicken & Boiled Egg 50,000.00

Vanilla Ice Cream 50,000.00

Vanilla Ice Cream 50,000.00
Tropical Slice Fruit Plater 50,000.00
Srikaya Jam, Hot Chocolate Fudge 60,000.00
Burnt Chocolate Crumble 25,000.00
Cost Profit % Tkw Total Cost Selling Price Profit

29,243 55,757.01 34% 1,975 31,218 75,000 43,782

12,504 27,496.06 31% 1,975 14,479 40,000 25,521

15,291 29,708.90 34% 1,975 17,266 45,000 27,734

21,493 43,506.85 33% 1,975 23,468 70,000 46,532

34,513 65,486.93 35% 1,975 36,488 100,000 63,512

11,855 23,144.54 34% 1,975 13,830 40,000 26,170
31,754 58,246.28 35% 1,975 33,729 95,000 61,271
29,292 55,708.24 34% 1,975 31,267 90,000 58,733
23,463 46,536.91 34% 1,975 25,438 75,000 49,562
15,461 26,538.59 37% 1,975 17,436 50,000 32,564
20,141 39,858.72 34% 1,975 22,116 50,000 27,884
10,401 34,599.04 23% 1,975 12,376 50,000 37,624
10,401 34,599.04 23% 1,975 12,376 50,000 37,624
11,853 33,147.04 26%
33,511 56,488.86 37% 1,975 35,486 90,000 54,514

19,250 28,750.00 40% 2,900 22,150 53,000 30,850

41,339 56,660.81 42%

11,861 23,139.18 34% 2,900 14,761 40,000 25,239

18,586 34,413.90 35% 2,900 21,486 58,000 36,514
26,161 51,839.04 34% 2,900 29,061 83,000 53,939
21,878 38,122.22 36% 2,900 24,778 63,000 38,222
28,911 51,088.95 36% 2,900 31,811 83,000 51,189
19,872 38,128.48 34% 2,900 22,772 63,000 40,228
22,332 45,667.94 33% 2,900 25,232 73,000 47,768

67,113 132,886.57 34% 2,900 70,013 205,000 134,987

34,330 60,670.27 36% 2,900 37,230 100,000 62,770
18,127 46,872.84 28% 2,900 21,027 70,000 48,973

34,415 63,585.25 35% 2,900 37,315 103,000 65,685

29,221 50,779.46 37% 2,900 32,121 80,000 47,879

24,603 45,397.10 35% 2,900 27,503 75,000 47,497

11,960 28,040.45 30% 2,900 14,860 45,000 30,140

19,324 45,676.47 30% 2,900 22,224 70,000 47,776

79,613 145,386.81 35% 2,900 82,513 185,000 102,487

41,152 83,848.17 33% 2,300 43,452 130,000 86,548

31,493 58,507.00 35% 2,300 33,793 95,000 61,207
28,327 51,673.00 35% 2,300 30,627 80,000 49,373
20,111 39,888.86 34% 2,300 22,411 65,000 42,589
15,361 44,638.61 26% 2,300 17,661 65,000 47,339

23,800 46,199.71 34% 2,900 26,700 75,000 48,300

13,585 26,415.37 34% 2,900 16,485 45,000 28,515
68,815 126,184.83 35% 2,900 71,715 190,000 118,285
27,530 52,470.24 34% 2,900 30,430 85,000 54,570
27,710 52,290.02 35% 2,900 30,610 70,000 39,390
21,080 43,919.71 32% 2,900 23,980 85,000 61,020
30,610 54,389.93 36% 2,900 33,510 205,000 171,490

71,676 128,323.98 36% 2,900 74,576 205,000 130,424

70,245 129,754.61 35% 2,900 73,145 55,000 (18,145)

16,839 33,161.26 34% 2,900 19,739 55,000 35,261
16,839 33,161.26 34%

15,576 34,424.00 31% 1,975 17,551 55,000 37,449

10,414 39,585.53 21% 1,975 12,389 55,000 42,611
14,454 35,546.00 29% 1,975 16,429 55,000 38,571
18,638 41,361.94 31% 1,975 20,613 65,000 44,387
6,512 18,488.00 26% 1,975 8,487 30,000 21,513
%

42%

36%

38%

34%

36%
35%
36%
35%
34%
35%
44%
25%
25%

39%

42%

37%
37%
35%
39%
38%
36%
35%

34%
37%
30%

36%

40%

37%
33%

32%

45%

33%
36%
38%
34%
27%

36%
37%
38%
36%
44%
28%
16%

36%

133%
36%

32%
23%
30%
32%
28%