NZ STEAK SIRLOIN Rp 160,000

Ingredients / Bahan Qty Unit Unit Price Total Price

NZ SIRLOIN 200 GR Rp 50,000 Rp 50,000
SAUCE DEMIGLAS 100 Gr Rp 39,741 Rp 3,974
TERONG LALAP 20 Gr Rp 12,000 Rp 240
BABY CORN 10 Gr Rp 10,000 Rp 100
KUBIS UNGU 10 Gr Rp 15,000 Rp 150
FRENCH FRIES 50 GR Rp 32,609 Rp 1,630
SELAT MANIS 20 GR Rp 20,000 Rp 400
GR Rp -
GR Rp -
Rp -
Sub total Rp 56,495
others 10% Rp 5,649.46
Total food cost Rp 62,144
Food Cost 30% 40
preliminary Selling Price Rp 155,360
projected Selling Price
Actual Food Cost % 36.36%

CHICKEN STEAK Rp 70,000

Ingredients / Bahan Qty Unit Unit Price Total Price
CHICKEN 200 GR Rp 31,000 Rp 6,200
BROWN SAUCE 100 Gr Rp 39,741 Rp 3,974
WORTEL 20 Gr Rp 12,000 Rp 240
BUNCIS 20 Gr Rp 10,000 Rp 200
WHOLE CORN 10 Gr Rp 34,802 Rp 348
FRENCH FRIES 30 GR Rp 32,609 Rp 978
CHAMPIGNON 20 GR Rp 23,300 Rp 466
GR Rp -
Rp -
Sub total Rp 12,406
others 10% Rp 1,240.64
Total food cost Rp 13,647
Food Cost 25% 25
preliminary Selling Price Rp 54,588
projected Selling Price
Actual Food Cost % 22.73%

TENDERLOIN IMPORT Rp 350,000

Ingredients / Bahan Qty Unit Unit Price Total Price
SPHAGETTY 100 Gr Rp 34,444 Rp 3,444
DAGING CINCANG 80 Gr Rp 122,000 Rp 9,760
BOMBAY 10 Gr Rp 20,000 Rp 200
KEJU 10 Gr Rp 14,000 Rp 140
DEMI GLACE SAUCE 50 GR Rp 18,564 Rp 928
Sub total Rp 14,473
OTHERS 10% Rp 1,447.26
Total food cost Rp 15,920
Food Cost 25% 30
preliminary Selling Price Rp 53,066
projected Selling Price
Actual Food Cost % 27.27%

BOLOGNAISE Rp 55,000
Ingredients / Bahan Qty Unit Unit Price Total Price
SPHAGETTY 100 Gr Rp 34,444 Rp 3,444
DAGING CINCANG 80 Gr Rp 122,000 Rp 9,760
BOMBAY 10 Gr Rp 20,000 Rp 200
KEJU 10 Gr Rp 14,000 Rp 140
DEMI GLACE SAUCE 50 GR Rp 18,564 Rp 928
Sub total Rp 14,473
OTHERS 10% Rp 1,447.26
Total food cost Rp 15,920
Food Cost 25% 30
preliminary Selling Price Rp 53,066
projected Selling Price
Actual Food Cost % 27.27%

FISH STEAK Rp 75,000

Ingredients / Bahan Qty Unit Unit Price Total Price
DORY FILLET 200 GR Rp 44,000 Rp 8,800
SAUCE DEMIGLAS 100 Gr Rp 39,741 Rp 3,974
TERONG LALAP 20 Gr Rp 12,000 Rp 240
BABY CORN 10 Gr Rp 10,000 Rp 100
KUBIS UNGU 10 Gr Rp 15,000 Rp 150
FRENCH FRIES 50 GR Rp 32,609 Rp 1,630
SELAT MANIS 20 GR Rp 20,000 Rp 400
GR Rp -
GR Rp -
Rp -
Sub total Rp 15,295
others 10% Rp 1,529.46
Total food cost Rp 16,824
Food Cost 25% 25
preliminary Selling Price Rp 67,296
projected Selling Price
 Actual Food Cost % 22.73%

CARBONARA Rp 55,000
Ingredients / Bahan Qty Unit Unit Price Total Price
SPHAGETTY 100 Gr Rp 34,444 Rp 3,444
DAGING CINCANG 80 Gr Rp 122,000 Rp 9,760
BOMBAY 10 Gr Rp 20,000 Rp 200
KEJU 10 Gr Rp 14,000 Rp 140
DEMI GLACE SAUCE 50 GR Rp 18,564 Rp 928
Sub total Rp 14,473
OTHERS 10% Rp 1,447.26
Total food cost Rp 15,920
Food Cost 25% 30
preliminary Selling Price Rp 53,066
projected Selling Price
Actual Food Cost % 27.27%

RIB EYE Rp 160,000

Ingredients / Bahan Qty Unit Unit Price Total Price
NZ RIB EYE 200 GR Rp 50,000 Rp 50,000
SAUCE DEMIGLAS 100 Gr Rp 39,741 Rp 3,974
TERONG LALAP 20 Gr Rp 12,000 Rp 240
BABY CORN 10 Gr Rp 10,000 Rp 100
KUBIS UNGU 10 Gr Rp 15,000 Rp 150
FRENCH FRIES 50 GR Rp 32,609 Rp 1,630
SELAT MANIS 20 GR Rp 20,000 Rp 400
GR Rp -
GR Rp -
Rp -
Sub total Rp 56,495
others 10% Rp 5,649.46
Total food cost Rp 62,144
Food Cost 30% 40
preliminary Selling Price Rp 155,360
projected Selling Price
Actual Food Cost % 36.36%

TENDERLOIN STEAK 160K

Ingredients / Bahan Qty Unit Unit Price Total Price
TENDERLOIN 150 GR Rp 215,000 Rp 32,250
BROWN SAUCE 100 Gr Rp 39,741 Rp 3,974
WORTEL 20 Gr Rp 12,000 Rp 240
BUNCIS 20 Gr Rp 10,000 Rp 200
CAULIFLOWER 25 Gr Rp 15,000 Rp 375
FRENCH FRIES 30 GR Rp 32,609 Rp 978
GR Rp -
GR Rp -
Rp -
Sub total Rp 38,017
others 10% Rp 3,801.74
Total food cost Rp 41,819
Food Cost 36% 36
preliminary Selling Price Rp 116,164
projected Selling Price
Actual Food Cost % 32.73%
CHICKEN KARAAGE Rp 35,000
Ingredients / Bahan Qty Unit Unit Price Total Price
AYAM 200 GR Rp 31,075 Rp 6,215
TELUR 60 Gr Rp 22,000 Rp 1,320
TEPUNG KANJI 30 Gr Rp 7,400 Rp 222
JAHE 5 GR Rp 30,000 Rp 150
TEPUNG TERIGU 50 GR Rp 7,980 Rp 399
Rp -
Sub total Rp 8,306
OTHERS 10% Rp 830.60
Total food cost Rp 9,137
Food Cost 25% 30
preliminary Selling Price Rp 30,455
projected Selling Price
Actual Food Cost % 27.27%

ONION RING Rp 30,000

Ingredients / Bahan Qty Unit Unit Price Total Price
BAWANG BOMBAI 100 GR Rp 20,000 Rp 2,000
TEPUNG ROTI 60 GR Rp 17,500 Rp 1,050
TEPUNG TERIGU 80 GR Rp 7,980 Rp 638
TELOR 60 GR Rp 22,000 Rp 1,320
MAYO 30 GR Rp 25,000 Rp 750
Rp -
Sub total Rp 5,758
OTHERS 10% Rp 575.84
Total food cost Rp 6,334
Food Cost 25% 25
preliminary Selling Price Rp 25,337
projected Selling Price
Actual Food Cost % 23%

FRENCH FRIES Rp 30,000

Ingredients / Bahan Qty Unit Unit Price Total Price
CRINKLE CUT 150 GR Rp 27,173 Rp 4,076
SAUS KEJU 30 GR Rp 40,000 Rp 1,200
MAYONAISE 20 Gr Rp 25,000 Rp 500
SAUS TOMAT 20 GR Rp 15,000 Rp 300
PAPER CUP 1 PCS Rp 400 Rp 0
SAUS SAMBAL 20 GR Rp 18,300 Rp 366
Sub total Rp 6,442
OTHERS 10% Rp 644.24
Total food cost Rp 7,087
 Food Cost 25% 25
preliminary Selling Price Rp 28,346
projected Selling Price
Actual Food Cost % 0.2272727272727

TAHU PETIS (6PCS) Rp 35,000

Ingredients Qty Unit Unit Price Total Price
TAHU APEL MANALAGI 500 GR Rp 10,000 Rp 5,000
BUMBU PETIS
MINYAK GORENG 250 CC Rp 15,277 Rp 3,819
Sub total Rp 8,819
price each PIECES Rp 353
PRICE EACH PORTION Rp 1,411
OTHERS 10% Rp 35
Total food cost Rp 1,446
Food Cost 25% 25
preliminary Selling Price Rp 5,785
projected Selling Price
Actual Food Cost % 31.82%

SPRING ROLL Rp 35,000

Ingredients / Bahan Qty Unit Unit Price Total Price
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Sub total Rp -
OTHERS 10% Rp -
Total food cost Rp -
Food Cost 25% 25
preliminary Selling Price Rp -
projected Selling Price
Actual Food Cost % #DIV/0!

PISANG COKLAT (20PCS)

Ingredients Qty Unit Unit Price Total Price
PISANG CANDI 5 PCS Rp 3,000 Rp 15,000
KULIT SPRING ROLL 1 PACK Rp 30,000 Rp 30,000
CUSTARD POWDER 250 GR Rp 92,500 Rp 23,125
COKLAT BUBUK 50 GR Rp 435,000 Rp 21,750
TELOR 100 GR Rp 27,000 Rp 2,700
FRSH MILK 100 ML Rp 18,000 Rp 1,800
DARK COKLAT 100 GR Rp 65,000 Rp 6,500
GULA 100 GR Rp 12,100 Rp 1,210
Sub total Rp 102,085
OTHERS 10% Rp 10,209
Total food cost Rp 112,294
Food Cost 36% 30
preliminary Selling Price Rp 374,312
projected Selling Price
Actual Food Cost % 31.82%

PISANG CRISPY 5 PCS

Ingredients Qty Unit Unit Price Total Price
PISANG CANDI 1 SISIR Rp 30,000 Rp 30,000
TEPUNG PANKO 250 GR Rp 25,000 Rp 6,250
TEPUNG CAKRA 250 GR Rp 8,000 Rp 2,000
BAKING POWDER 5 GR Rp 107,000 Rp 535
TELOR 50 GR Rp 27,000 Rp 1,350
FRSH MILK 100 ML Rp 18,000 Rp 1,800
GLAZED 350 GR Rp 70,000 Rp 24,500
GULA 100 GR Rp 12,100 Rp 1,210
Sub total Rp 67,645
OTHERS 10% Rp 6,765
Total food cost Rp 74,410
Food Cost 36% 25
preliminary Selling Price Rp 297,638
projected Selling Price
Actual Food Cost % 31.82%

FRENCH TOAST CARAMEL Rp 30,000

Ingredients / Bahan Qty Unit Unit Price Total Price
Rp -
Rp -
Rp -
Rp -

Rp -
Sub total Rp -
OTHERS 10% Rp -
Total food cost Rp -
Food Cost 25% 25
preliminary Selling Price Rp -
projected Selling Price
Actual Food Cost % #DIV/0!

KOREAN FRIED CHICKEN/ Rp 35,000

Ingredients / Bahan Qty Unit Unit Price Total Price
AYAM 1000 GR Rp 31,075 Rp 31,075
TELUR 75 Gr Rp 22,000 Rp 1,650
TEPUNG TERIGU 50 Gr Rp 7,400 Rp 370
CABE MERAH BESAR 50 GR Rp 28,000 Rp 1,400
BAWANG PUTIH 50 GR Rp 31,000 Rp 1,550
SC SAMBAL DELMONTE 100 GR Rp 16,636 Rp 1,664
SC TOMAT DELMONTE 50 GR Rp 12,632 Rp 632
TEPUNG MAIZENA 100 GR Rp 14,700 Rp 1,470
CABE BUBUK 15 GR Rp 80,000 Rp 1,200
PAPRIKA BUBUK 10 GR Rp 120,000 Rp 1,200
MADU 100 GR Rp 111,000 Rp 11,100
TEPUNG TAPIOKA 50 GR Rp 7,400 Rp 370
GULA PASIR 80 GR Rp 12,100 Rp 968
Rp -
Sub total Rp 54,648
OTHERS 10% Rp 5,464.82
Total food cost Rp 60,113
Food Cost 30% 36
preliminary Selling Price Rp 166,981
projected Selling Price
Actual Food Cost % 32.73%

MIX PLATTER Rp 45,000

Ingredients / Bahan Qty Unit Unit Price Total Price
SOSIS BERNADI 3 PCS Rp 1,250 Rp 4
NUGGET KANZLER 4 PCS Rp 2,272 Rp 9
FRENCH FRIES 100 GR Rp 27,173 Rp 2,717
SAUS TOMAT 20 GR Rp 15,000 Rp 300
SAUS SAMBAL 20 GR Rp 18,300 Rp 366
Rp -
Sub total Rp 3,396
OTHERS 10% Rp 339.61
Total food cost Rp 3,736
Food Cost 25% 25
preliminary Selling Price Rp 14,943
projected Selling Price
Actual Food Cost % 0.2272727272727

WAFFLE (30PCS) Rp 35,000

Ingredients Qty Unit Unit Price Total Price
TELUR UTUH 750 GR Rp 22,000 Rp 16,500
GULA 800 GR Rp 12,100 Rp 9,680
TEPUNG SEGITIGA 1300 GR Rp 7,076 Rp 9,199
MAIZENA 200 GR Rp 18,600 Rp 3,720
BUTTER 200 GR Rp 52,500 Rp 10,500
BUEBAND 200 GR Rp 25,833 Rp 5,167
FRESH MILK 500 CC Rp 17,500 Rp 8,750
SANTAN KARA 500 CC Rp 35,000 Rp 17,500
FERMIPAN 15 GR Rp 100,000 Rp 1,500

MADU 100 CC Rp 60,834 Rp 6,083

Sub total Rp 88,599
PRICE EACH KILOS Rp 2,953
OTHERS 10% Rp 295
Total food cost Rp 3,249
Food Cost 25% 25
preliminary Selling Price Rp 12,994
projected Selling Price
Actual Food Cost % 31.82%

CALAMARY RING Rp 45,000

Ingredients / Bahan Qty Unit Unit Price Total Price
CUMI 150 GR Rp 85,000 Rp 12,750
TEPUNG TERIGU 80 GR Rp 7,980 Rp 638
TELOR 60 GR Rp 22,000 Rp 1,320
MAYO 30 GR Rp 25,000 Rp 750
BAWANG BOMBAI 10 GR Rp 20,000 Rp 200
Sub total Rp 15,658
OTHERS 10% Rp 1,565.84
Total food cost Rp 17,224
Food Cost 30% 40
preliminary Selling Price Rp 43,061
projected Selling Price
Actual Food Cost % 36%

POTATO WEDGES Rp 35,000

Ingredients / Bahan Qty Unit Unit Price Total Price
POTATO WEDGES 200 GR Rp 43,478 Rp 8,696
Rp -
Rp -
Rp -
Rp -
Rp -
Sub total Rp 8,696
OTHERS 10% Rp 869.56
Total food cost Rp 9,565
Food Cost 30% 30
preliminary Selling Price Rp 31,884
projected Selling Price
Actual Food Cost % 27.27%
SENYUM WORLD Rp 35,000
Ingredients / Bahan Qty Unit Unit Price Total Price
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Sub total Rp -
OTHERS 10% Rp -
Total food cost Rp -
Food Cost 25% 25
preliminary Selling Price Rp -
projected Selling Price
Actual Food Cost % #DIV/0!

BANANA ROLL Rp 35,000

Ingredients / Bahan Qty Unit Unit Price Total Price
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Sub total Rp -
OTHERS 10% Rp -
Total food cost Rp -
Food Cost 25% 25
preliminary Selling Price Rp -
projected Selling Price
Actual Food Cost % #DIV/0!

BANANA FILTER Rp 35,000

Ingredients / Bahan Qty Unit Unit Price Total Price
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Sub total Rp -
OTHERS 10% Rp -
Total food cost Rp -
Food Cost 25% 25
preliminary Selling Price Rp -
projected Selling Price
Actual Food Cost % #DIV/0!
BANANA SMOOTIES 40K
Ingredients Qty Unit Unit Price Total Price
BANANA 1 PCS Rp 2,000 Rp 2,000
FRESH MILK 150 ML Rp 22,000 Rp 3,300
NATURAL POWDER 20 GR Rp 180,000 Rp 3,600
SYMPLE SYRUP 20 ML Rp 14,000 Rp 280
Sub total Rp 7,180
OTHERS 10% Rp 718
Total food cost Rp 7,898
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 26,327
projected Selling Price
Actual Food Cost % 31.82%

STRAWBERRY SMOOTIES 40K

Ingredients Qty Unit Unit Price Total Price
STRAWBERRY 150 GR Rp 10,000 Rp 1,500
FRESH MILK 150 ML Rp 22,000 Rp 3,300
NATURAL POWDER 20 GR Rp 180,000 Rp 3,600
SYMPLE SYRUP 20 ML Rp 14,000 Rp 280
Sub total Rp 7,180
OTHERS 10% Rp 718
Total food cost Rp 7,898
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 26,327
projected Selling Price
Actual Food Cost % 31.82%

MELON SMOOTIES 40K

Ingredients Qty Unit Unit Price Total Price
MELON 200 GR Rp 14,000 Rp 2,800
FRESH MILK 150 ML Rp 22,000 Rp 3,300
NATURAL POWDER 20 GR Rp 180,000 Rp 3,600
SYMPLE SYRUP 20 ML Rp 14,000 Rp 280
Sub total Rp 7,180
OTHERS 10% Rp 718
Total food cost Rp 7,898
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 26,327
projected Selling Price
Actual Food Cost % 31.82%

GREEN SMOOTIES 40K

Ingredients Qty Unit Unit Price Total Price
POKCOY 1 PCS Rp 1,000 Rp 1,000
BANANA 1 PCS Rp 2,000 Rp 2,000
NATURAL POWDER 20 GR Rp 180,000 Rp 3,600
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SYMPLE SYRUP 20 ML Rp 14,000 Rp 280
Sub total Rp 8,880
OTHERS 10% Rp 888
Total food cost Rp 9,768
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 32,560
projected Selling Price
Actual Food Cost % 31.82%
HOT CAPUCCINO 30K
Ingredients Qty Unit Unit Price Total Price
KOPI 20 GR Rp 140,000 Rp 2,800
FRESH MILK 150 ML Rp 20,000 Rp 3,000
GULA SACHET 2 SCT Rp 300 Rp 600
Sub total Rp 6,400
OTHERS 10% Rp 640
Total food cost Rp 7,040
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 23,467
projected Selling Price
Actual Food Cost % 31.82%

ESPRESSO
Ingredients Qty Unit Unit Price Total Price
KOPI 20 GR Rp 110,000 Rp 2,200
Sub total Rp 2,200
OTHERS 10% Rp 220
Total food cost Rp 2,420
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 12,100
projected Selling Price
Actual Food Cost % 31.82%

CAFFE LATE 30K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 5,800
OTHERS 10% Rp 580
Total food cost Rp 6,380
BEVERAGE Cost 26% 20
preliminary Selling Price Rp 31,900
projected Selling Price
Actual Food Cost % 31.82%

HAZELNUT COFFEE LATTE 30K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
MONIN HAZELNUT 15 ML Rp 145,000 Rp 2,175
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 7,975
 OTHERS 10% Rp 798
Total food cost Rp 8,773
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 29,242
projected Selling Price
Actual Food Cost % 31.82%

CARAMEL COFFEE LATTE 30K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
MONIN CARAMEL 15 ML Rp 145,000 Rp 2,175
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 7,975
OTHERS 10% Rp 798
Total food cost Rp 8,773
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 29,242
projected Selling Price
Actual Food Cost % 31.82%

IRISH COFFEE LATTE 30K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
MONIN IRISH 15 ML Rp 145,000 Rp 2,175
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 7,975
OTHERS 10% Rp 798
Total food cost Rp 8,773
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 29,242
projected Selling Price
Actual Food Cost % 31.82%

VANILA COFFEE LATTE 30K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
MONIN VANILA 15 ML Rp 145,000 Rp 2,175
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 7,975
OTHERS 10% Rp 798
Total food cost Rp 8,773
BEVERAGE Cost 26% 30
 preliminary Selling Price Rp 29,242
projected Selling Price
Actual Food Cost % 31.82%

AMERICANO 30K
Ingredients Qty Unit Unit Price Total Price
BUBUK KOPI 20 GR Rp 110,000 Rp 2,200
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 2,800
OTHERS 10% Rp 280
Total food cost Rp 3,080
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 15,400
projected Selling Price
Actual Food Cost % 31.82%

MOCHA 30K
Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
GULA SACHET 2 PCS Rp 600 Rp 1,200
CHOCOLATE BUBUK 30 GR Rp 110,000 Rp 3,300
Sub total Rp 6,700
OTHERS 10% Rp 670
Total food cost Rp 7,370
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 24,567
projected Selling Price
Actual Food Cost % 31.82%
0
ICE VANILLA LATTE 35K
Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SIRUP VANILLA 25 ML Rp 145,000 Rp 3,625
Sub total Rp 8,825
OTHERS 10% Rp 883
Total food cost Rp 9,708
BEVERAGE Cost 30% 30
preliminary Selling Price Rp 32,358
projected Selling Price
Actual Food Cost % 31.82%

ICE IRISH LATTE 35K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SIRUP IRISH 25 ML Rp 145,000 Rp 3,625
Sub total Rp 8,825
OTHERS 10% Rp 883
Total food cost Rp 9,708
BEVERAGE Cost 30% 30
preliminary Selling Price Rp 32,358
projected Selling Price
Actual Food Cost % 31.82%

ICE CAFFE LATTE 35K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SYMPLE SYRUP 30 ML Rp 130,000 Rp 3,900
Sub total Rp 9,100
OTHERS 10% Rp 910
Total food cost Rp 10,010
BEVERAGE Cost 30% 30
preliminary Selling Price Rp 33,367
projected Selling Price
Actual Food Cost % 31.82%

ICE CAPPUCINO 35K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SYMPLE SYRUP 30 ML Rp 130,000 Rp 3,900
 Sub total Rp 9,100
OTHERS 10% Rp 910
Total food cost Rp 10,010
BEVERAGE Cost 30% 30
preliminary Selling Price Rp 33,367
projected Selling Price
Actual Food Cost % 31.82%

ICE AMERICANO 30K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
SYMPLE SYRUP 30 ML Rp 130,000 Rp 3,900
Sub total Rp 6,100
OTHERS 10% Rp 610
Total food cost Rp 6,710
BEVERAGE Cost 30% 27
preliminary Selling Price Rp 24,852
projected Selling Price
Actual Food Cost % 31.82%

ICE HAZELNUT CAFFEE LATTE 35K

Ingredients Qty Unit Unit Price Total Price
KOPI BUBUK 20 GR Rp 110,000 Rp 2,200
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SIRUP HAZELNJUT 25 ML Rp 145,000 Rp 3,625
Sub total Rp 8,825
OTHERS 10% Rp 883
Total food cost Rp 9,708
BEVERAGE Cost 30% 30
preliminary Selling Price Rp 32,358
projected Selling Price
Actual Food Cost % 31.82%

ICE MILO 35K

Ingredients Qty Unit Unit Price Total Price
MILO 50 GR Rp 89,063 Rp 4,453
Sub total Rp 4,453
OTHERS 10% Rp 445
Total food cost Rp 4,898
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 16,328
projected Selling Price
Actual Food Cost % 31.82%
MATCHA LATTE 30K
Ingredients Qty Unit Unit Price Total Price
MATCHA BUBUK 20 GR Rp 180,000 Rp 3,600
FRESH MILK 150 ML Rp 20,000 Rp 3,000
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 7,200
OTHERS 10% Rp 720
Total food cost Rp 7,920
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 26,400
projected Selling Price
Actual Food Cost % 31.82%

CHOCOLATE 30K
Ingredients Qty Unit Unit Price Total Price
COKLAT BUBUK 20 GR Rp 180,000 Rp 3,600
FRESH MILK 150 ML Rp 20,000 Rp 3,000
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 7,200
OTHERS 10% Rp 720
Total food cost Rp 7,920
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 26,400
projected Selling Price
Actual Food Cost % 31.82%

MILO 30K
Ingredients Qty Unit Unit Price Total Price
MILO 50 GR Rp 89,063 Rp 4,453
Sub total Rp 4,453
OTHERS 10% Rp 445
Total food cost Rp 4,898
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 16,328
projected Selling Price
Actual Food Cost % 31.82%
ICE MATCHA FRAPPE 35K
Ingredients Qty Unit Unit Price Total Price
MATCHA BUBUK 20 GR Rp 180,000 Rp 3,600
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SYMPLE SYRUP 20 ML Rp 130,000 Rp 2,600
Sub total Rp 9,200
OTHERS 10% Rp 920
Total food cost Rp 10,120
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 33,733
projected Selling Price
Actual Food Cost % 31.82%

ICE CHOCOLATE FRAPPE 35K

Ingredients Qty Unit Unit Price Total Price
COKLAT SERBUK 20 GR Rp 180,000 Rp 3,600
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SYMPLE SYRUP 20 ML Rp 130,000 Rp 2,600
Sub total Rp 9,200
OTHERS 10% Rp 920
Total food cost Rp 10,120
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 33,733
projected Selling Price
Actual Food Cost % 31.82%

ICE MOCHA FRAPPE 35K

Ingredients Qty Unit Unit Price Total Price
SINGLE ESPRESSO 20 GR Rp 110,000 Rp 2,200
SIRUP MOCHA 20 ML Rp 145,000 Rp 2,900
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SYMPLE SYRUP 20 ML Rp 130,000 Rp 2,600
Sub total Rp 8,500
OTHERS 10% Rp 850
Total food cost Rp 9,350
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 31,167
projected Selling Price
Actual Food Cost % 31.82%

ICE COOKIES & CREAM FRAPPE 35K

Ingredients Qty Unit Unit Price Total Price
NATURAL POWDER 20 GR Rp 180,000 Rp 3,600
OREO 2 PCS Rp 10,000 Rp 20
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SYMPLE SYRUP 20 ML Rp 130,000 Rp 2,600
Sub total Rp 5,620
OTHERS 10% Rp 562
Total food cost Rp 6,182
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 20,607
projected Selling Price
Actual Food Cost % 31.82%

ICE HAZELNUT FRAPPE 35K

Ingredients Qty Unit Unit Price Total Price
SINGLE ESPRESSO 20 GR Rp 110,000 Rp 2,200
SIRUP HAZELNUT 20 ML Rp 145,000 Rp 2,900
FRESH MILK 150 ML Rp 20,000 Rp 3,000
SYMPLE SYRUP 20 ML Rp 130,000 Rp 2,600
Sub total Rp 8,500
OTHERS 10% Rp 850
Total food cost Rp 9,350
BEVERAGE Cost 26% 30
preliminary Selling Price Rp 31,167
projected Selling Price
Actual Food Cost % 31.82%
HOT TEA LIPTON PREMIUM 30K REFIL 1 KALI
Ingredients Qty Unit Unit Price Total Price
TEABAG 1 BAG Rp 2,200 Rp 2,200
GULA SACHET 2 SCHT Rp 300 Rp 600
Sub total Rp 2,800
OTHERS 10% Rp 280
Total food cost Rp 3,080
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 15,400
projected Selling Price
Actual Food Cost % 31.82%

ICE TEA 30K

Ingredients Qty Unit Unit Price Total Price
TEABAG 1 BAG Rp 2,200 Rp 2,200
SYMPLE SYRUP 30 ML Rp 130,000 Rp 3,900
Sub total Rp 6,100
OTHERS 10% Rp 610
Total food cost Rp 6,710
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 22,367
projected Selling Price
Actual Food Cost % 31.82%

LEMON TEA HOT 30K

Ingredients Qty Unit Unit Price Total Price
TEA 1 BAG Rp 2,200 Rp 2,200
GULA SACHET 2 SCHT Rp 300 Rp 600
LEMON PERAS 16 GR Rp 50,000 Rp 800
Sub total Rp 3,600
OTHERS 10% Rp 360
Total food cost Rp 3,960
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 19,800
projected Selling Price
Actual Food Cost % 31.82%

LEMON TEA ICE 30K

Ingredients Qty Unit Unit Price Total Price
TEA 1 BAG Rp 2,200 Rp 2,200
SYMPLE SYRUP 30 ML Rp 130,000 Rp 3,900
LEMON PERAS 16 GR Rp 50,000 Rp 800
Sub total Rp 6,900
OTHERS 10% Rp 690
 Total food cost Rp 7,590
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 25,300
projected Selling Price
Actual Food Cost % 31.82%

PEACH TEA 30K

Ingredients Qty Unit Unit Price Total Price
BUAH PEACH 30 GR Rp 70,000 Rp 2,100
TEA 1 BAG Rp 2,200 Rp 2,200
SYMPLE SYRUP 1 PCS Rp 2,180 Rp 2,180
Sub total Rp 6,480
OTHERS 10% Rp 648
Total food cost Rp 7,128
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 23,760
projected Selling Price
Actual Food Cost % 31.82%

LECI TEA 30K

Ingredients Qty Unit Unit Price Total Price
LECI 30 GR Rp 70,000 Rp 2,100
TEA 1 BAG Rp 2,200 Rp 2,200
LECI SIRUP 30 ML Rp 15,000 Rp 450
Sub total Rp 4,750
OTHERS 10% Rp 475
Total food cost Rp 5,225
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 17,417
projected Selling Price
Actual Food Cost % 31.82%

STRAWBERRY TEA 30K

Ingredients Qty Unit Unit Price Total Price
STRAWBERRY 30 GR Rp 70,000 Rp 2,100
TEA 1 BAG Rp 2,200 Rp 2,200
STRAWBERRY SIRUP 30 ML Rp 15,000 Rp 450
Sub total Rp 4,750
OTHERS 10% Rp 475
Total food cost Rp 5,225
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 17,417
projected Selling Price
Actual Food Cost % 31.82%
STRAWBERRY MOJITO 35K
Ingredients Qty Unit Unit Price Total Price
STRAWBERRY 28 GR Rp 70,000 Rp 1,960
MINT 1 GR Rp 60,000 Rp 60
SPRITE 250 ML Rp 3,000 Rp 750
ICE TUBE 30 GR Rp 10,000 Rp 300
STAWBERRY SYRUP 30 ML Rp 13,800 Rp 414
Sub total Rp 3,484
OTHERS 10% Rp 348
Total food cost Rp 3,832
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 19,162
projected Selling Price
Actual Food Cost % 31.82%

SENYUM WORLD GALAXY 35K

Ingredients Qty Unit Unit Price Total Price
BUNGA TELANG 30 ML Rp 20,000 Rp 600
LEMON JUICE 15 ML Rp 55,000 Rp 825
SIMPLE SYRUP 30 ML Rp 13,800 Rp 414
ICE TUBE 60 GR Rp 10,000 Rp 600
SPRITE 250 ML Rp 3,000 Rp 750
Sub total Rp 3,189
OTHERS 10% Rp 319
Total food cost Rp 3,508
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 17,540
projected Selling Price
Actual Food Cost % 31.82%

VIRGIN MOJITO 35K

Ingredients Qty Unit Unit Price Total Price
LEMON 16 GR Rp 50,000 Rp 800
MINT 1 GR Rp 60,000 Rp 60
ICE TUBE 60 GR Rp 10,000 Rp 600
MINT SYRUP 15 ML Rp 145,000 Rp 2,175
SIMPE SYRUP 30 ML Rp 13,800 Rp 414
SODA WATER 50 ML Rp 17,500 Rp 875
Sub total Rp 4,924
OTHERS 10% Rp 492
Total food cost Rp 5,416
BEVERAGE Cost 20% 20
 preliminary Selling Price Rp 27,082
projected Selling Price
Actual Food Cost % 31.82%

SUNRISE 35K
Ingredients Qty Unit Unit Price Total Price
STRAWBERRY 10 GR Rp 70,000 Rp 700
STAWBERRY SYRUP 30 ML Rp 20,000 Rp 600
ORANGE JUICE 25 ML Rp 125,000 Rp 3,125
SODA WATER 50 ML Rp 17,500 Rp 875
Sub total Rp 5,300
OTHERS 10% Rp 530
Total food cost Rp 5,830
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 29,150
projected Selling Price
Actual Food Cost % 31.82%

MILK YAKULT ORANGE 35K

Ingredients Qty Unit Unit Price Total Price
SIRUP ORANGE 30 ML Rp 125,000 Rp 3,750
YAKULT 1 PCS Rp 2,180 Rp 2,180
FRESH MILK 70 ML Rp 17,125 Rp 1,199
Sub total Rp 7,129
OTHERS 10% Rp 713
Total food cost Rp 7,842
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 26,139
projected Selling Price
Actual Food Cost % 31.82%

STRAWBERRY YAKULT 35K

Ingredients Qty Unit Unit Price Total Price
STRAWBERRY 30 GR Rp 70,000 Rp 2,100
SPRITE 200 ML Rp 10,000 Rp 2,000
YAKULT 1 PCS Rp 2,180 Rp 2,180
Rp -
Sub total Rp 6,280
OTHERS 10% Rp 628
Total food cost Rp 6,908
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 23,027
projected Selling Price
Actual Food Cost % 31.82%
MELON JUICE 35K
Ingredients Qty Unit Unit Price Total Price
MELON 200 GR Rp 14,000 Rp 2,800
ICE TUBE 150 GR Rp 10,000 Rp 1,500
SIMPLE SYRUP 50 ML Rp 13,800 Rp 690
Sub total Rp 4,990
OTHERS 10% Rp 499
Total food cost Rp 5,489
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 27,445
projected Selling Price
Actual Food Cost % 31.82%

AVOCADO JUICE 40K

Ingredients Qty Unit Unit Price Total Price
ALPUKAT 200 GR Rp 30,000 Rp 6,000
ICE TUBE 150 GR Rp 10,000 Rp 1,500
SIMPLE SYRUP 50 ML Rp 13,800 Rp 690
Sub total Rp 8,190
OTHERS 10% Rp 819
Total food cost Rp 9,009
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 30,030
projected Selling Price
Actual Food Cost % 31.82%

WATERMELON JUICE 35K

Ingredients Qty Unit Unit Price Total Price
SEMANGKA 200 GR Rp 10,000 Rp 2,000
ICE TUBE 150 GR Rp 10,000 Rp 1,500
SIMPLE SYRUP 50 ML Rp 13,800 Rp 690
Sub total Rp 4,190
OTHERS 10% Rp 419
Total food cost Rp 4,609
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 23,045
projected Selling Price
Actual Food Cost % 31.82%

STRAWBERRY JUICE 35K

Ingredients Qty Unit Unit Price Total Price
STRAWBERRY 150 GR Rp 10,000 Rp 1,500
ICE TUBE 150 GR Rp 10,000 Rp 1,500
SIMPLE SYRUP 60 ML Rp 13,800 Rp 828
Sub total Rp 3,828
OTHERS 10% Rp 383
Total food cost Rp 4,211
BEVERAGE Cost 20% 20
preliminary Selling Price Rp 21,054
projected Selling Price
Actual Food Cost % 31.82%
COCA COLA 390ML 25K
Ingredients Qty Unit Unit Price Total Price
COCA COLA 1 PCS Rp 5,900 Rp 5,900
Sub total Rp 5,900
OTHERS 10%
Total food cost Rp 5,900
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 19,667
projected Selling Price
Actual Food Cost % 31.82%

SPRITE 390ML 25K

Ingredients Qty Unit Unit Price Total Price
COCA COLA 1 PCS Rp 5,900 Rp 5,900
Sub total Rp 5,900
OTHERS 10%
Total food cost Rp 5,900
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 19,667
projected Selling Price
Actual Food Cost % 31.82%

FANTA 390ML 25K

Ingredients Qty Unit Unit Price Total Price
COCA COLA 1 PCS Rp 5,900 Rp 5,900
Sub total Rp 5,900
OTHERS 10%
Total food cost Rp 5,900
BEVERAGE Cost 20% 30
preliminary Selling Price Rp 19,667
projected Selling Price
Actual Food Cost % 31.82%
PIZZA MEET / CHEESE Rp 100,000
Ingredients / Bahan Qty Unit Unit Price Total Price
PIZZA 1 PCS Rp 40,000 Rp 40,000
Sub total Rp 40,000
Total food cost Rp 40,000
Food Cost 25% 40
preliminary Selling Price Rp 100,000
projected Selling Price
Actual Food Cost % 40.00%

JAMUR CRISPY 30K

Ingredients / Bahan Qty Unit Unit Price Total Price
JAMUR TIRAM 50 Gr Rp 10,000 Rp 1,000
TEPUNG CAKRA 50 Gr Rp 7,500 Rp 375
Sub total Rp 1,375
OTHERS 10% Rp 275
Total food cost Rp 1,650
Food Cost 36% 36
preliminary Selling Price Rp 4,583
projected Selling Price
Actual Food Cost % 30.00%

TEMPE MENDOAN 30K

Ingredients Qty Unit Unit Price Total Price
TEMPE MENDOAN 300 GR Rp 14,720 Rp 4,416
TEPUNG CAKRA 50 Gr Rp 7,500 Rp 375
RACIK AYAM 10 GR Rp 2,000 Rp 20
BUMBU PETIS 50 GR Rp 13,317 Rp 666
CABE ACAR 15 GR Rp 35,000 Rp 525
Sub total Rp 6,002
Q factor 20% Rp 1,200
Total food cost Rp 7,202
Food Cost 36% 36
preliminary Selling Price Rp 20,006
projected Selling Price
Actual Food Cost % 30.00%

BEEF YAKINIKU RICE 55K

Ingredients / Bahan Qty Unit Unit Price Total Price
DAGING LULUR DALAM 100 GR Rp 130,000 Rp 13,000
DAUN PREY 15 Gr Rp 31,000 Rp 465
BOMBAY 20 Gr Rp 30,000 Rp 600
BERAS 100 GR Rp 11,700 Rp 1,170
SAUS TERIYAKI 60 Gr Rp 24,635 Rp 1,478
BIJI WIJEN 5 Gr Rp 50,000 Rp 250
Sub total Rp 16,963
OTHERS 10% Rp 1,696.31
Total food cost Rp 18,659
Food Cost 40% 40
preliminary Selling Price Rp 46,649
projected Selling Price
Actual Food Cost % 36.36%

CHICKEN KATZU RICE 45K

Ingredients / Bahan Qty Unit Unit Price Total Price
AYAM 100 GR Rp 31,000 Rp 3,100
TELOR 50 Gr Rp 31,000 Rp 1,550
TEPUNG CAKRA 50 Gr Rp 7,500 Rp 375
TEPUNG ROTI 30 Gr Rp 22,650 Rp 680
MAYONAISE 50 Gr Rp 28,000 Rp 1,400
WORTEL 10 Gr Rp 12,000 Rp 120
SAUS BULDOG 20 Gr Rp 86,100 Rp 1,722
TOMAT 10 Gr Rp 18,000 Rp 180
BERAS 100 GR Rp 11,700 Rp 1,170
KUBIS 60 Gr Rp 24,635 Rp 1,478
SAMBAL 100 GR Rp 30,000 Rp 3,000
TIMUN 5 Gr Rp 50,000 Rp 250
Sub total Rp 15,025
OTHERS 10% Rp 1,502.46
Total food cost Rp 16,527
Food Cost 40% 40
preliminary Selling Price Rp 41,318
projected Selling Price
Actual Food Cost % 36.36%

RICEBOWL DORY CRISPY 45K

Ingredients / Bahan Qty Unit Unit Price Total Price
DORY 100 GR Rp 40,000 Rp 4,000
TEPUNG KANJI 100 Gr Rp 7,400 Rp 740
TELUR 50 Gr Rp 22,000 Rp 1,100
SAMBAL 100 GR Rp 30,000 Rp 3,000
TOMAT 10 Gr Rp 18,000 Rp 180
TIMUN 5 Gr Rp 50,000 Rp 250
WORTEL 10 Gr Rp 12,000 Rp 120
BERAS 100 GR Rp 11,700 Rp 1,170
Sub total Rp 10,560
OTHERS 10% Rp 1,056.00
 Total food cost Rp 11,616
Food Cost 36% 36
preliminary Selling Price Rp 32,267
projected Selling Price
Actual Food Cost % 32.73%

FRENCH TOAST NUTELA 35K

Ingredients Qty Unit Unit Price Total Price
ROTI TAWAR 160 GR Rp 14,000 Rp 2,240
TELUR 50 Gr Rp 22,000 Rp 1,100
BLUEBAND 10 GR Rp 28,000 Rp 280
KEJU PARUT 10 GR Rp 50,000 Rp 500
NUTELA 40 GR Rp 80,000 Rp 3,200
Sub total Rp 7,320
OTHERS 10% Rp 732
Total food cost Rp 8,052
Food Cost 36% 36
preliminary Selling Price Rp 22,367
projected Selling Price
Actual Food Cost % 31.82%

SANDWICH TOAST 35K

Ingredients / Bahan Qty Unit Unit Price Total Price
BEEF BERNADI 10 GR Rp 60,000 Rp 1,200
BAWANG BOMBAY 15 Gr Rp 20,000 Rp 300
TOMAT 10 Gr Rp 12,000 Rp 120
LETTUCE 10 Gr Rp 40,000 Rp 400
TIMUN 10 Gr Rp 8,000 Rp 80
KEJU SLICE 1 PCS Rp 3,250 Rp 3,250
MAYONAISE 10 Gr Rp 25,000 Rp 250
ROTI TAWAR 160 GR Rp 14,000 Rp 2,240
SAUS TOMAT 10 GR Rp 15,000 Rp 150
SAUS SAMBAL 10 GR Rp 18,300 Rp 183
Sub total Rp 8,173
OTHERS 10% Rp 817.30
Total food cost Rp 8,990
Food Cost 40% 40
preliminary Selling Price Rp 22,476
projected Selling Price
Actual Food Cost % 36.36%

AGLIO OLIO 50K

Ingredients / Bahan Qty Unit Unit Price Total Price
SPHAGETTY 100 Gr Rp 34,444 Rp 3,444
TUNA KALENG 20 Gr Rp 27,800 Rp 3,005
PAPRIKA MERAH 10 Gr Rp 45,000 Rp 450
PAPRIKA HIJAU 10 Gr Rp 30,000 Rp 300
BOMBAY 10 Gr Rp 20,000 Rp 200
KEJU 10 Gr Rp 14,000 Rp 140
Sub total Rp 7,540
OTHERS 10% Rp 753.98
Total food cost Rp 8,294
Food Cost 25% 30
preliminary Selling Price Rp 27,646
projected Selling Price
Actual Food Cost % 27.27%

TAHU CABAI GARAM 30K

Ingredients / Bahan Qty Unit Unit Price Total Price
TAHU 2 PCS Rp 6,500 Rp 2,167
TEPUNG CAKRA 50 Gr Rp 7,500 Rp 375
CABE ACAR 15 GR Rp 35,000 Rp 525
BOMBAY 10 Gr Rp 20,000 Rp 200
BAWANG PUTIH 10 GR Rp 30,000 Rp 300
Sub total Rp 3,567
OTHERS 10% Rp 356.67
Total food cost Rp 3,923
Food Cost 25% 30
preliminary Selling Price Rp 13,078
projected Selling Price
Actual Food Cost % 27.27%

AYAM POP CORN 35K

Ingredients / Bahan Qty Unit Unit Price Total Price
AYAM 100 GR Rp 31,000 Rp 3,100
TEPUNG CAKRA 50 Gr Rp 7,500 Rp 375
Sub total Rp 3,475
OTHERS 10% Rp 347.50
Total food cost Rp 3,823
Food Cost 25% 30
preliminary Selling Price Rp 12,742
projected Selling Price
Actual Food Cost % 27.27%
LONG ISLAND
Ingredients Qty Unit Unit Price Total Price
TEQUILA 30 ML Rp 380,000 Rp 15,200
RUM 30 ML Rp 420,000 Rp 16,800
GIN 30 ML Rp 280,000 Rp 12,000
VODCA 30 ML Rp 275,000 Rp 11,000
TRIPLE SEC 30 ML Rp 275,000 Rp 11,786
COKE 150 ML Rp 5,900 Rp 2,269
LIME JUICE 25 ML Rp 35,000 Rp 875
Sub total Rp 69,930
OTHERS 10% Rp 6,993
Total food cost Rp 76,923
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 256,410 30%
projected Selling Price 99.999
Actual Food Cost % 31.82%

TEQUILA SUNRICE
Ingredients Qty Unit Unit Price Total Price
TEQUILA 90 ML Rp 380,000 Rp 45,600
GRENADINE SIRUP 10 ML Rp 145,000 Rp 1,933
ORANGE JUICE 60 ML Rp 85,000 Rp 7,286
LIME JUICE 10 ML Rp 35,000 Rp 350
Sub total Rp 55,169
OTHERS 10% Rp 5,517
Total food cost Rp 60,686
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 202,287 30%
projected Selling Price 78.891
Actual Food Cost % 31.82%

MOJITO
Ingredients Qty Unit Unit Price Total Price
RUM 90 ML Rp 380,000 Rp 45,600
LIME JUICE 20 ML Rp 35,000 Rp 700
SPRITE 150 ML Rp 5,900 Rp 2,269
DAUN MINT 5 GR Rp 60,000 Rp 300
Sub total Rp 48,869
OTHERS 10% Rp 4,887
Total food cost Rp 53,756
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 179,187 30%
projected Selling Price 69.882
Actual Food Cost % 31.82%
ILLUSION
Ingredients Qty Unit Unit Price Total Price
VODCA 30 ML Rp 380,000 Rp 15,200
MIDORI 30 ML Rp 600,000 Rp 25,714
COINTREAU 30 ML Rp 450,000 Rp 19,286
BLUE CURACAO 20 ML Rp 145,000 Rp 4,143
PINEAPPLE JUICE 60 ML Rp 35,000 Rp 2,100
LEMON JUICE 30 ML Rp 35,000 Rp 1,050
Sub total Rp 67,493
OTHERS 10% Rp 6,749
Total food cost Rp 74,242
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 247,474 30%
projected Selling Price 96.514
Actual Food Cost % 31.82%

CUBA LIBRE
Ingredients Qty Unit Unit Price Total Price
RUM 90 ML Rp 380,000 Rp 45,600
LIME JUICE 25 ML Rp 35,000 Rp 875
COKE 150 ML Rp 5,900 Rp 2,269
Sub total Rp 48,744
OTHERS 10% Rp 4,874
Total food cost Rp 53,619
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 178,729 30%
projected Selling Price 69.704
Actual Food Cost % 31.82%
MARGARITA
Ingredients Qty Unit Unit Price Total Price
TEQUILA 30 ML Rp 380,000 Rp 15,200
TRIPLE SEC 60 ML Rp 275,000 Rp 23,571
LIME JUICE 15 ML Rp 35,000 Rp 525
Sub total Rp 39,296
OTHERS 10% Rp 3,930
Total food cost Rp 43,226
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 144,087 30%
projected Selling Price 56.193
Actual Food Cost % 31.82%

SCREW DRIVER
Ingredients Qty Unit Unit Price Total Price
VODCA 30 ML Rp 380,000 Rp 15,200
ORANGE JUICE 60 ML Rp 85,000 Rp 7,286
Sub total Rp 22,486
OTHERS 10% Rp 2,249
Total food cost Rp 24,734
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 82,448 30%
projected Selling Price 32.154
Actual Food Cost % 31.82%

CLASIC DAQUIRI
Ingredients Qty Unit Unit Price Total Price
RUM 60 ML Rp 420,000 Rp 33,600
LIME JUICE 15 ML Rp 35,000 Rp 525
Sub total Rp 34,125
OTHERS 10% Rp 3,413
Total food cost Rp 37,538
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 48,799 30%
projected Selling Price 48.799
Actual Food Cost % 31.82%

COSMOPOLITAN
Ingredients Qty Unit Unit Price Total Price
VODCA 50 ML Rp 380,000 Rp 25,333
TRIPLE SEC 30 ML Rp 275,000 Rp 11,786
LIME JUICE 15 ML Rp 35,000 Rp 525
CRANBERRY JUICE 30 ML Rp 35,000 Rp 1,050
 Sub total Rp 38,694
OTHERS 10% Rp 3,869
Total food cost Rp 42,563
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 141,878 30%
projected Selling Price 55.331
Actual Food Cost % 31.82%

MATADOR
Ingredients Qty Unit Unit Price Total Price
TEQUILA 70 ML Rp 380,000 Rp 35,467
PINEAPPLE JUICE 50 ML Rp 35,000 Rp 1,750
LIME JUICE 15 ML Rp 35,000 Rp 525
Sub total Rp 37,742
OTHERS 10% Rp 3,774
Total food cost Rp 41,516
BEVERAGE Cost 20% 30 MANUAL
preliminary Selling Price Rp 138,386 30%
projected Selling Price 53.97
Actual Food Cost % 31.82%