Light Meals

CILEMBU CHILLIE CARNE CHICKEN SA

AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
100 gr ubi cilembu matang Rp 35,000 Rp 2,333 60 gr
60 gr chillie carne Rp 139,690 Rp 3,492 10 gr
10 gr slice bawang daun Rp 24,000 Rp 240 5 gr
30 gr tomato salsa sauce Rp 12,147 Rp 607 5 gr
2 gr bunga telang Rp 23,000 Rp 920 10 gr
5 gr butter Rp 216,000 Rp 1,080 10 gr
20 gr thin foil Rp 25,000 Rp 1,000 10 gr
2 gr kemangi goreng Rp 5,000 Rp 100 5 gr
15 gr mayonaise (garnish) Rp 26,000 Rp 390 1 gr
50 ml minyak goreng Rp 310,000 Rp 861 60 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 11,024
Rp -
BASIC COST Rp 11,024
TOTAL PRICE 35% Rp 31,497
Rp -
SELLING PRICE Rp 31,497

PANGSIT UDANG PISANG S

AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
60 gr kulit pangsit Rp 8,000 Rp 1,920 100 gr
20 gr sambal kecap Rp 23,843 Rp 954 60 gr
50 ml minyak goreng Rp 310,000 Rp 861 30 gr
5 gr parlesy(garnish) Rp 15,000 Rp 75 15 gr
80 gr adonan udang ayam Rp 61,873 Rp 6,187 5 gr
Rp - 6 gr
Rp - 2 gr
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 9,997
Rp -
Rp 9,997
35% Rp 28,563
Rp -
SELLING PRICE Rp 28,563

SUB CHILLIE CARNE yield=2400gr SUB TOMATO S

AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
500 gr daging sapi giling Rp 130,000 Rp 65,000 300 gr
200 gr bawang bombay chop Rp 39,000 Rp 7,800 200 gr
500 gr kacang merah basah Rp 8,000 Rp 16,000 10 gr
100 gr cabe hijau chop Rp 60,000 Rp 6,000 50 gr
200 gr cabe merah chop Rp 120,000 Rp 24,000 50 gr
100 gr chop bawang putih Rp 50,000 Rp 5,000 1 gr
30 gr chp batang saledri Rp 50,000 Rp 1,500
10 gr jinten chop Rp 1,500 Rp 5,000
20 gr tomato paste Rp 115,000 Rp 767
3 gr rosemary Rp 13,300 Rp 399
50 gr daun ketumbar chop Rp 15,000 Rp 3,000
5 gr bayleaf Rp 110,000 Rp 550
10 gr demiglace powder Rp 20,000 Rp 2,000
3 gr blackpeper Rp 98,000 Rp 294
20 gr knor chicken powder Rp 95,000 Rp 1,900
5 gr totole kaldu jamur Rp 96,000 Rp 480
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 139,690
Rp -
 TIMUN PICKLES yield=400gr PRAWN PETT
AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
400 gr timun Rp 13,000 Rp 5,200 500 gr
50 ml cuka dixie Rp 18,000 Rp 1,385 200 gr
100 gr gula pasir Rp 17,500 Rp 1,750 20 gr
2 gr garam Rp 15,000 Rp 60 5 gr
100 ml air hangat Rp - 50 gr
Rp - 2 pcs
Rp - 5 gr
Rp - 15 gr
Rp - 20 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 8,395

CHEESE SAUCE yield=850gr ADONAN SASA C

AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
150 GR spread cheese Rp 13,400 Rp 12,563 250 gr
50 gr margarine Rp 50,000 Rp 2,500 100 gr
30 gr butter Rp 216,000 Rp 6,480 200 ml
100 gr tepung terigu Rp 13,333 Rp 1,333
20 gr tepung maizena Rp 20,000 Rp 400
5 gr cknor chicken powder Rp 95,000 Rp 475
2 gr garam Rp 15,000 Rp 60
100 ml fresh milk Rp 17,333 Rp 1,733
 250 ml air Rp -
2 gr merica putih Rp 130,000 Rp 260
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 25,804

MAIN COURSES
BLACKPEPER BEEF STEAK BEEF KO
AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
160 gr tenderloin Rp 160,000 Rp 25,600 150 gr
5 gr paa tenderizer Rp 15,000 Rp 1,071 1 po
30 gr slice paprika merah Rp 78,000 Rp 2,340 80 gr
30 gr slice paprika hijau Rp 45,000 Rp 1,350 20 gr
30 gr slice bombay Rp 39,000 Rp 1,170 15 gr
30 gr saus lada hitam Rp 32,548 Rp 1,627 10 gr
1 po nasi kecombrang Rp 5,100 Rp 5,100 15 gr
50 gr daun pakcoy rebus Rp 15,000 Rp 750
10 gr sohun goreng Rp 4,000 Rp 160
40 gr margarine Rp 50,000 Rp 2,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 41,169
Rp -
Rp 41,169
 TOTAL PRICE 35% Rp 117,626
Rp -
Selling Price Rp 117,626

SAUS LADA HITAM yield=600gr BEEF KOFTA

AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
150 gr selai kacang halus Rp 104,000 Rp 15,600 1000 gr
50 gr kemiri sangrai Rp 50,000 Rp 2,500 300 gr
10 gr bawang putih blend Rp 50,000 Rp 500 200 gr
10 gr biji ketumbar blend Rp 45,000 Rp 450 3 pcs
50 gr saus tiram Rp 52,500 Rp 2,625 200 gr
200 gr kecap manis Rp 183,000 Rp 5,903 150 gr
50 gr palm sugar Rp 30,000 Rp 1,500 50 gr
5 gr totole kaldu jamur Rp 96,000 Rp 480 15 gr
50 gr margarine Rp 50,000 Rp 2,500 100 gr
10 gr blackpepper Rp 98,000 Rp 490 10 gr
Rp - 50 gr
Rp - 5 gr
Rp - 10 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 32,548

AYAM HAAKKA yield=8pcs NASI DAUN J

AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
2 ekor aym boiler 1,2 Rp 38,000 Rp 76,000 200 gr
100 gr bawang putih blend Rp 50,000 Rp 5,000 40 gr
40 gr jahe powder Rp 58,000 Rp 2,320 10 gr
20 gr jahe blend Rp 35,000 Rp 700 5 gr
20 gr gula pasir Rp 17,500 Rp 350 2 gr
25 gr cknor chicken powder Rp 95,000 Rp 2,375 3 gr
5 gr garam Rp 15,000 Rp 150 10 gr
 15 gr msg Rp 41,000 Rp 615
100 ml minyak wijen Rp 38,500 Rp 6,210
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 93,720

AMOUNT PRICE TOTAL AMOUNT

NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
 BASIC COST Rp -
TOTAL PRICE 38% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE 38,5RB Rp -

AMOUNT PRICE TOTAL AMOUNT

NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 38% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE 54,5RB Rp -

BEEF CORDON BLEU (1po) BEEF CARM

AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
1 1 po Grill Beef Cordon Bleu Rp 19,382 Rp 19,382 1 100 gr
2 65 gr Barbeque Sauce Rp 291,013 Rp 1,261 2 25 gr
Condiment : Rp - 3 25 gr
3 80 GR Mashed Potato Rp 3,557 Rp 3,557 4 150 gr
4 20 gr Buncis Rp 22,000 Rp 440
5 20 gr Wortel Rp 18,000 Rp 360 5 15 gr
6 10 gr Sliced Onions Rp 23,500 Rp 235 6 10 gr
7 2 gr Chopped Garlic Rp 32,000 Rp 64
8 1 po Onion Ring Rp 5,815 Rp 529
Garnish : Rp -
9 3 gr Fresh Parsley Rp 7,000 Rp 210
Seasoning : Rp -
10 2 gr Garam Rp 3,500 Rp 14
11 1 gr Chicken Powder Rp 66,000 Rp 66
12 1 gr Merica Putih Rp 280,000 Rp 280
13 600 ml amidis Rp 12,500 Rp 395
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 26,792
LABOUR + OVERHEAD 20% Rp 5,358
BASIC COST Rp 32,151
TOTAL PRICE 38% Rp 84,608
TAX AND SERVICE 13.50% Rp 11,422
SELLING PRICE 51,5RB Rp 96,030

CHICKEN ESPANA (1po) ROASTED C

AMOUNT PRICE TOTAL AMOUNT
NO INGREDIENT NO
QTY UNIT UNIT PRICE QTY UNIT
1 100 gr Chicken Breast Fillet Rp 55,000 Rp 5,500 1 1 po
2 85 gr Beef Sausage (frankfurter) Rp 43,000 Rp 3,655 2 50 gr
3 80 gr Barbeque Sauce Rp 291,013 Rp 1,552 3 20 gr
4 50 gr Mixed Vegetable Rp 10,727 Rp 1,073 4 50 gr
5 100 gr French Fries Rp 348,000 Rp 2,900 5 80 gr
Condiment : Rp -
6 1 po Onion Ring Rp 5,815 Rp 529 6 3 gr
Garnish : Rp -
7 3 gr Fresh Parsley Rp 7,000 Rp 210 7 2 gr
Seasoning : Rp - 8 1 gr
8 2 gr Chicken Powder Rp 66,000 Rp 132 9 600 ml
9 600 ml amidis Rp 12,500 Rp 395
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 15,945
 LABOUR + OVERHEAD 5% Rp 797
BASIC COST Rp 16,742
TOTAL PRICE 38% Rp 44,059
TAX AND SERVICE 13.50% Rp 5,948
SELLING PRICE 45,5RB Rp 50,007
DESSERT
Q PANCAKE CHOCOLATE (1po)
NO
AMOUNT
INGREDIENT
PRICE TOTAL Q PANCAKE
QTY UNIT UNIT PRICE AMOUNT
NO
1 50 gr Tepung Instant Pancake Rp 27,000 Rp 1,350 QTY UNIT
2 10 gr Chocolate chips Rp 5,000 Rp 500 1 50 gr
3 5 gr Margarine Rp 18,845 Rp 94 2 60 gr
4 15 gr Butter Rp 26,500 Rp 1,751 3 20 gr
5 20 ml Air Rp 12,500 Rp 13 4 30 gr
30 ml Fresh Milk Rp 15,950 Rp 479 5 30 ml
60 gr Chocolate Ice Cream Rp 131,670 Rp 1,975 6 60 gr
600 ML AMIDIS Rp 12,500 Rp 395 20 ml
10 gr corn flake origin Rp 30,000 Rp 1,322 10 gr
5 gr daun pandan Rp 2,000 Rp 200 10 gr
6 gr chocolate astor Rp 28,900 Rp 434 30 ml
Rp - 600 ML
Rp - 6 gr
Rp - 5 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 8,512
LABOUR + OVERHEAD 5% Rp 426
BASIC COST Rp 8,937
TOTAL PRICE 32% Rp 27,930
TAX AND SERVICE 13.50% Rp 3,770
SELLING PRICE 38RB Rp 31,700
SUB RECIPE
Garlic Bread (1rcp / 750 gr / 90 slice) : 1 pcs=9gr
Nasi Putih
NO AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE AMOUNT
NO
1 500 gr Tepung Terigu Rp 7,040 Rp 3,520 QTY UNIT
2 250 gr Margarine Rp 18,845 Rp 4,711 1 1000 gr
3 60 gr Telur Rp 25,000 Rp 1,500 2 800 ml
4 5 gr Garam Rp 3,500 Rp 35
5 20 gr Gula Putih Rp 11,400 Rp 228
6 11 gr Permipan Rp 25,950 Rp 6,488
7 400 ml Fresh Milk Rp 15,950 Rp 6,380
Rp -
8 30 gr Bawang Putih Rp 32,000 Rp 960
9 1 gr Parsley Rp 7,000 Rp 70
10 60 gr Margarine Rp 18,845 Rp 1,131
11 10 gr Butter Rp 26,500 Rp 1,167
12 2 gr Garam Rp 3,500 Rp 14
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 26,204

Thousand Island (1rcp / 24po)

Orange Dress
NO AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE AMOUNT
NO
1 400 gr Mayonaise Rp 110,000 Rp 14,667 QTY UNIT
2 200 gr Tomato Ketchup Rp 66,000 Rp 2,200 1 400 gr
3 100 gr Honey Rp 85,000 Rp 13,077 2 100 gr
4 150 gr Chopped Onions Rp 23,500 Rp 3,525 3 200 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
700 Rp -
COST GROSS Rp 33,469

Bumbu Penyet (1rcp / 10po)

 Chicken Cor
NO AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE AMOUNT
NO
1 10 gr Daun salam Rp 1,400 Rp 237 QTY UNIT
2 80 gr Batang sereh Rp 25,000 Rp 2,000 1 100 gr
3 50 gr Lengkuas Rp 19,000 Rp 950 2 10 gr
4 50 gr Jahe Rp 30,000 Rp 1,500 3 7.5 gr
5 250 gr Cabe merah Rp 55,000 Rp 13,750
6 5 gr Kapolaga Rp 14,000 Rp 1,400 4 5 gr
7 5 gr Star anice Rp 100,000 Rp 500 5 2 gr
8 5 gr Kopi bubuk Rp 215,000 Rp 1,075 6 2 gr
9 5 gr Cengkeh Rp 12,500 Rp 1,250
10 150 gr Tomat Rp 13,100 Rp 1,965
11 250 gr Cabe keriting merah Rp 54,000 Rp 13,500
12 140 gr Asam jawa Rp 12,000 Rp 42,000
13 500 gr Bawang merah Rp 38,000 Rp 19,000
14 500 gr Bawang putih Rp 32,000 Rp 16,000
15 15 gr Merica Rp 280,000 Rp 4,200
16 20 gr Garam Rp 3,500 Rp 140
17 25 gr Gula putih Rp 11,400 Rp 285
18 150 gr Kunyit Rp 28,000 Rp 4,200
PER BUNGKUS 500GR Rp -
2000gr Rp -
COST GROSS Rp 123,952

Barbeque Sauce (1rcp / po)

Pizza Dough
NO AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE AMOUNT
NO
1 12000 gr Tomato Ketchup Rp 66,000 Rp 132,000 QTY UNIT
2 300 ml Madu Rp 85,000 Rp 39,231 1 1000 gr
3 200 gr Honey Mustard Rp 24,000 Rp 18,824 2 1 gr
4 45 gr Tomato Paste Rp 14,000 Rp 3,706 3 11 gr
5 250 gr Garlic Rp 32,000 Rp 8,000 4 100 ml
6 500 gr Onions Rp 23,500 Rp 11,750 5 2 gr
7 300 gr Jahe Rp 30,000 Rp 9,000 6 500 ml
8 10 gr Bayleaf Rp 400,000 Rp 4,000 7 15 gr
9 10 gr Oregano Rp 300,000 Rp 3,000 8 60 GR
10 200 ml Worchestere Sauce Rp 40,000 Rp 28,169
11 100 ml Tabasco Rp 20,000 Rp 33,333
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
PER BUNGKUS 500GR Rp -
15000gr Rp -
COST GROSS Rp 291,013

Teriyaki Sauce (1rcp / 17po)

Sambal Ijo
NO AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE AMOUNT
NO
1 2000 ml Air Kaldu Rp 25,923 Rp 6,100 QTY UNIT
2 500 ml Soy Sauce Kikkoman Rp 85,000 Rp 26,563 1 1000 gr
3 300 gr Gula Putih Rp 11,400 Rp 3,420 2 250 gr
4 100 gr Mire foix Rp 21,650 Rp 217 3 500 gr
5 150 gr Gula Merah Rp 14,500 Rp 2,175 4 50 gr
6 200 ml Mirrin Rp 234,000 Rp 26,000 5 1000 gr
7 50 gr Minyak Goreng Rp 204,000 Rp 567 6 250 gr
8 250 gr Trimmingan Ayam Rp 14,000 Rp 3,500 7 15 gr
Rp -
Rp - 8 20 gr
Rp - 9 10 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
PER BUNGKUS 250GR Rp -
2500ml Rp -
COST GROSS Rp 68,540

Sate Ayam (1rcp / 1po)

Vermicile Frie
NO AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE AMOUNT
NO
1 50 gr Chicken Fillet Rp 55,000 Rp 2,750 QTY UNIT
2 10 gr Kecap Manis Rp 96,000 Rp 160 1 10 pcs
3 20 gr Sauce Kacang Rp 61,565 Rp 821 2 20 ml
4 2 pcs Tusuk Sate Rp 25 Rp 50
5 Rp -
6 Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 3,781

Mashed Potato (1rcp / 2po)

Roast Chicke
NO AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE AMOUNT
NO
1 150 gr Potato (boiled) Rp 16,500 Rp 2,475 QTY UNIT
2 50 gr Heavy Cream Rp 77,500 Rp 3,875 1 200 gr
3 10 gr Onions Rp 23,500 Rp 235 2 50 gr
4 5 gr Smoked Beef Rp 126,000 Rp 630 3 2 gr
5 2 gr Garlic (chopped) Rp 32,000 Rp 64 4 2 gr
6 Rp - 5 2 gr
Rp - 5 gr
Rp - 10 gr
Rp - 3 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
160gr Rp -
COST GROSS Rp 7,279

Batter Coated (1rcp / 600gr / 20po)

Egg Wash
NO AMOUNT INGREDIENT PRICE TOTAL
NO INGREDIENT
QTY UNIT UNIT PRICE AMOUNT
NO
1 500 gr Tepung Tempura Rp 13,000 Rp 13,000 QTY UNIT
2 2 pcs Soda Water Rp 5,000 Rp 10,000 1 130 gr
3 20 gr Ice Cube Rp 12,000 Rp 24 2 200 ml
Seasoning : Rp -
4 10 gr Garam Rp 3,500 Rp 70 3 2 gr
5 3 gr Merica Putih Rp 280,000 Rp 840 4 1 gr
Rp - 5 2 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 23,934

SIDE VEGIES STEAK

MIXED VEGS
NO AMOUNT PRICE TOTAL C
INGREDIENT
QTY UNIT UNIT PRICE NO AMOUNT
30 GR WORTEL Rp 18,000 Rp 540 QTY UNIT
30 GR BABYBEEN Rp 22,000 Rp 660 100 GR
5 GR MARGARINE Rp 18,845 Rp 94 10 GR
1 GR GARAM Rp 3,500 Rp 7 10 GR
1 GR MERICA PUTIH Rp 280,000 Rp 280 1 GR
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 1,581
LABOUR + OVERHEAD 20% Rp 316
BASIC COST Rp 1,897
TOTAL PRICE 30% Rp 6,325
TAX AND SERVICE 13.50% Rp 854
SELLING PRICE Rp 7,179

SIDE DISHES STEAK

FRENCH FRIES
NO AMOUNT PRICE TOTAL MASHE
INGREDIENT
QTY UNIT UNIT PRICE NO AMOUNT
100 GR FRENCH FRIES Rp 348,000 Rp 2,900 QTY UNIT
1 GR GARAM Rp 3,500 Rp 7 80 GR
1 GR MERICA PUTIH Rp 280,000 Rp 280 50 ML
100 ML MINYAK GORENG Rp 204,000 Rp 1,133 1 GR
Rp - 1 GR
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 4,320
LABOUR + OVERHEAD 20% Rp 864
BASIC COST Rp 5,184
TOTAL PRICE 35% Rp 14,813
 TAX AND SERVICE 13.50% Rp 2,000
SELLING PRICE Rp 16,812

GARNISH
GARNISH SAUCE
NO AMOUNT PRICE TOTAL MUSHRO
INGREDIENT
QTY UNIT UNIT PRICE NO AMOUNT
20 GR TOMAT MERAH Rp 13,100 Rp 262 QTY UNIT
20 GR TIMUN Rp 16,000 Rp 320 60 GR
5 GR LETUCE CURLY Rp 38,000 Rp 190
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 772
LABOUR + OVERHEAD 20% Rp 154
BASIC COST Rp 926
TOTAL PRICE 30% Rp 3,088
TAX AND SERVICE 13.50% Rp 417
SELLING PRICE Rp 3,505

PIZZA DOUGH
PIZZA DOUGH : UTK 10 PCS
BBQ
NO AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE AMOUNT
NO
1000 GR TERIGU Rp 7,040 Rp 7,040 QTY UNIT
11 GR FERMIPAN Rp 25,950 Rp 6,488 50 GR
 100 ML FRESH MILK Rp 15,950 Rp 1,595
60 GR TELUR AYAM Rp 25,000 Rp 1,500
2 GR GARAM Rp 3,500 Rp 14
500 ML AMIDIS Rp 12,500 Rp 329
15 ML OLIVE OIL Rp 67,500 Rp 2,025
1 GR OREGANO Rp 300,000 Rp 300
COST GROSS Rp 19,290
LABOUR + OVERHEAD 20% Rp 3,858
BASIC COST Rp 23,149
TOTAL PRICE 30% Rp 77,162
TAX AND SERVICE 13.50% Rp 10,417
SELLING PRICE Rp 87,579

CHICKEN
NO AMOUNT PRICE TOTAL PEPERONI
INGREDIENT
QTY UNIT UNIT PRICE NO AMOUNT
100 GR CHICKEN BREAST Rp 55,000 Rp 5,500 QTY UNIT
2 GR GARAM Rp 3,500 Rp 14 12 GR
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 5,514
LABOUR + OVERHEAD 20% Rp 1,103
BASIC COST Rp 6,617
TOTAL PRICE 30% Rp 22,056
TAX AND SERVICE 13.50% Rp 2,978
SELLING PRICE Rp 25,034

RED & GREEN PAPRIKA

NO AMOUNT PRICE TOTAL TOMATO
INGREDIENT
QTY UNIT UNIT PRICE NO AMOUNT
30 GR PAPRIKA MERAH(DIAMOND) Rp 72,000 Rp 2,160 QTY UNIT
30 GR PAPRIKA HIJAU(DIAMOND) Rp 52,000 Rp 1,560 90 GR
Rp - 1 GR
Rp -
Rp -
Rp -
COST GROSS Rp 3,720
LABOUR + OVERHEAD 20% Rp 744
BASIC COST Rp 4,464
TOTAL PRICE 30% Rp 14,880
TAX AND SERVICE 13.50% Rp 2,009
SELLING PRICE Rp 16,889
 FOOD COST RECIPE

CHICKEN SALAD ON SKIN SAMBAL BUTTER WINGS

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
half boilled kentang Rp 19,000 Rp 1,140 1 po
sohun goreng Rp 4,000 Rp 400 20 gr
kemangi goreng Rp 5,000 Rp 250 30 gr
edible flower kuning Rp 23,000 Rp 2,300 50 ml
lime (juice) Rp 30,000 Rp 300 5 gr
dice paprika merah Rp 78,000 Rp 780 5 gr
dice paprika hijau Rp 45,000 Rp 450 10 gr
dice bombay Rp 39,000 Rp 195 15 gr
knor chicken powder 95000 Rp 95 15 gr
chicken mayo salad Rp 37,981 Rp 4,558 15 gr
Rp - 20 gr
Rp - 30 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 10,468
Rp -
BASIC COST Rp 10,468
TOTAL PRICE 35% Rp 29,908
Rp -
SELLING PRICE Rp 29,908

PISANG SAUS MADU TEMPE MENDOAN

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
pisang tanduk Rp 19,000 Rp 1,900 3 bks
adonan pisang sasa Rp 13,381 Rp 1,004 80 gr
madu Rp 100,000 Rp 4,615 20 gr
kacang mete Rp 150,000 Rp 2,250 80 ml
palm sugar Rp 30,000 Rp 150
strawberry(garnish) Rp 350,000 Rp 2,100
daun mint(garnish) Rp 150,000 Rp 300
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 12,319
Rp -
Rp 12,319
35% Rp 35,197
Rp -
SELLING PRICE Rp 35,197

SUB TOMATO SALSA yield=600gr CHICKEN MAYO SALAD yield=500g

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
tomat merah dice Rp 16,000 Rp 4,800 300 gr
tomato ketchup Rp 93,100 Rp 3,267 3 gr
daun ketumbar chop Rp 15,000 Rp 600 1 gr
bombay chop Rp 39,000 Rp 1,950 2 gr
lime (juice) 30000 Rp 1,500
garam Rp 15,000 Rp 30 200 gr
Rp - 10 ml
Rp - 1 gr
Rp - 15 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 12,147
 PRAWN PETTIES yield=800gr CRISPY GARLIC CHILLIE yield=400g
PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
udang kupas frozen Rp 130,000 Rp 65,000 300 gr
ayam dada fillet blend Rp 50,000 Rp 10,000 200 gr
chop daun jeruk Rp 40,000 Rp 800 200 ml
merica Rp 130,000 Rp 650
tepung tapioka 7000 Rp 700
telur ayam Rp 30,000 Rp 4,000
totole kaldu jamur Rp 96,000 Rp 480
chicken powder Rp 95,000 Rp 1,425
gula pasir Rp 17,500 Rp 350
Rp -
(blend,mix,cetak,steam) Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 83,405

ADONAN SASA CRISPY yield=400gr ADONAN PISANG SASA yield=800

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
tepung krispy sasa Rp 3,500 Rp 12,500 250 gr
terigu Rp 13,333 Rp 1,333 200 gr
air Rp - 300 ml
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 13,833

BEEF KOFTA RICE GRILLED CHICKEN STUFFING

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
beef kofta Rp 175,370 Rp 13,153 150 gr
nasi kecombrang Rp 5,100 Rp 5,100 3 gr
kuah soto betawi Rp 389,694 Rp 6,235 2 gr
sambal Rp 81,432 Rp 1,810 1 gr
selada keriting Rp 16,000 Rp 240 1 gr
lororosa Rp 16,000 Rp 160 2 gr
acar Rp 1,500 Rp 225 1 gr
Rp - 40 gr
Rp - 1 pcs
Rp - 60 gr
Rp - 80 gr
Rp - 10 gr
Rp - 50 gr
Rp - 2 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 26,923
Rp -
Rp 26,923
TOTAL PRICE 35% Rp 76,922
Rp -
SELLING PRICE Rp 76,922

BEEF KOFTA yield=2000gr NASI KECOMBRANG yield=1po

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
cincang sapi Rp 130,000 Rp 130,000 200 gr
bombay chop Rp 39,000 Rp 11,700 20 gr
chop bawang merah Rp 45,000 Rp 9,000 10 gr
telur ayam Rp 30,000 Rp 6,000 5 gr
tepung tapioka Rp 7,000 Rp 2,800 2 gr
daun mint chop Rp 3,100 Rp 1,860 3 gr
daun saledri Rp 50,000 Rp 2,500 10 gr
paprika powder Rp 54,000 Rp 810
palm sugar Rp 30,000 Rp 3,000
totole kaldu jamur 96000 Rp 960
knor chicken powder Rp 95,000 Rp 4,750
blackpeper 98000 Rp 490
kayu manis Rp 150,000 Rp 1,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 175,370

NASI DAUN JERUK yield=1po

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
nasi putih Rp 13,500 Rp 2,700 1 1 po
chop daun jeruk Rp 40,000 Rp 1,600
bawang putih chop Rp 50,000 Rp 500
bawang goreng Rp 100,000 Rp 500
msg Rp 41,000 Rp 82
knor chicken powder Rp 95,000 Rp 285
margarine 50000 Rp 500
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 6,167

PRICE TOTAL AMOUNT

INGREDIENT NO
UNIT PRICE QTY UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 38% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE Rp -

PRICE TOTAL AMOUNT

INGREDIENT NO
UNIT PRICE QTY UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 38% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE Rp -

BEEF CARMAULA (1po) CHICKEN WINGS (1po)

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
Beef Tenderloin Rp 135,000 Rp 13,500 1 1 po
Blackpepper Sauce Rp 43,323 Rp 1,083
Mixed Vegetable Rp 26,510 Rp 663 2 10 gr
French Fries Rp 348,000 Rp 4,350 3 1 po
Garnish : Rp -
Tomat Merah Rp 13,100 Rp 197 4 3 gr
Timun Besar Rp 16,000 Rp 160 600 ml
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 19,952
LABOUR + OVERHEAD 5% Rp 998
BASIC COST Rp 20,950
TOTAL PRICE 38% Rp 55,131
TAX AND SERVICE 13.50% Rp 7,443
SELLING PRICE Rp 62,574

ROASTED CHICKEN (1po) GRILL JOHN DORI (1po)

PRICE TOTAL AMOUNT
INGREDIENT NO
UNIT PRICE QTY UNIT
Roast Chicken Rp 15,372 Rp 15,372 1 1 po
Barbeque Sauce Rp 291,013 Rp 970 2 50 ml
Buncis Rp 22,000 Rp 440 3 5 gr
Jagung manis Rp 10,000 Rp 500 4 40 gr
Mashed potato Rp 3,557 Rp 3,557 5 30 gr
Garnish : 6 40 gr
Fresh Parsley Rp 7,000 Rp 210 7 80 GR
Seasoning : Rp -
Garam Rp 3,500 Rp 14 8 3 gr
Merica Putih Rp 280,000 Rp 280
amidis Rp 12,500 Rp 395 9 1 gr
Rp - 10 2 gr
Rp - 600 ml
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 21,737
LABOUR + OVERHEAD 20% Rp 4,347
BASIC COST Rp 26,085
TOTAL PRICE 36% Rp 72,458
TAX AND SERVICE 13.50% Rp 9,782
SELLING PRICE Rp 82,240
Q PANCAKE CHEESE (1po)
Q PANCAKE FRUITS (1po) NO
AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 50 gr
Tepung Instant Pancake Rp 27,000 Rp 1,350 2 20 ml
Melon Rp 15,500 Rp 1,860 3 25 gr
Strawberry Rp 35,000 Rp 700 4 5 gr
Apel Malang Rp 36,000 Rp 1,080 10 gr
Fresh Milk Rp 15,950 Rp 479 20 ml
Strawberry Ice Cream Rp 131,670 Rp 1,975 30 ml
Air Rp 12,500 Rp 13 60 gr
Margarine Rp 18,845 Rp 188 600 ML
Butter Rp 26,500 Rp 1,167 5 gr
Caramel Sauce Rp 245,000 Rp 3,675 10 gr
AMIDIS Rp 12,500 Rp 395 10 gr
chocolate astor stick Rp 28,900 Rp 434 6 gr
daun pandan Rp 2,000 Rp 200
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 13,516
LABOUR + OVERHEAD 5% Rp 676
BASIC COST Rp 14,192
TOTAL PRICE 32% Rp 44,349
TAX AND SERVICE 13.50% Rp 5,987
SELLING PRICE 38RB Rp 50,336
Bumbu Rempah (1rcp / 160po)
Nasi Putih (1rcp / 12po)
NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 1000 gr
Beras Rp 315,000 Rp 12,600 2 1000 gr
Air Rp 12,500 Rp 526 3 1000 gr
Rp - 4 250 gr
Rp - 5 200 gr
 Rp - 6 250 gr
Rp - 7 250 gr
Rp - 8 250 gr
Rp - 9 1 pack
Rp - 10 500 gr
Rp - 11 2 gr
Rp - 12 150 gr
Rp - 13 150 gr
Rp - 14 100 gr
Rp -
Rp - 15 30 gr
Rp - 16 15 gr
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 13,126
Ayam Bb. Kuning (1rcp / 80po)
Orange Dressing (1rcp / po)
NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 20 ekor
Mayonaise Rp 110,000 Rp 14,667 2 100 gr
SKM Putih Rp 8,125 Rp 2,110 3 150 gr
Sunquick Rp 92,500 Rp 9,250 4 150 gr
Rp - 5 350 gr
Rp - 6 1000 gr
Rp - 7 500 gr
Rp - 8 100 gr
Rp - 9 250 gr
Rp - 10 250 gr
Rp - 11 200 gr
Rp - 12 250 gr
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
875 GR Rp -
COST GROSS Rp 26,027
NasGor Paste (1rcp / 170po)
 Chicken Cordon Bleu (1po)
NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 4000 gr
Dada ayam fillet Rp 55,000 Rp 5,500 2 1000 gr
Mozarella cheese Rp 95,000 Rp 950 3 500 gr
Smoked beef Rp 126,000 Rp 945 4 250 gr
Seasoning : Rp - 5 10 gr
Chicken powder Rp 66,000 Rp 330 6 250 gr
Merica Rp 280,000 Rp 560 7 250 gr
Garam Rp 3,500 Rp 14 8 5 gr
Rp - 9 5 gr
Rp - 10 100 ml
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 8,299
Ayam Dabu Dabu (1rcp / 40po)
Pizza Dough (1rcp / 10 po)
NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 10 ekor
Terigu cakra Rp 7,040 Rp 7,040 2 500 gr
Oregano Rp 300,000 Rp 300 3 250 gr
Fernipan Rp 4,488 Rp 4,488 4 150 gr
Freshmilk Rp 15,950 Rp 1,595 5 250 gr
Garam Rp 3,500 Rp 14 6 50 gr
Air Rp 12,500 Rp 329 7 200 gr
Olive Oil Rp 67,500 Rp 2,025 8 200 gr
TELUR AYAM Rp 25,000 Rp 1,500 9 250 gr
Rp - 10 150 ml
Rp - 11 100 gr
Rp - 12 1 pack
Rp - 13 200 gr
Rp - 14 200 ml
Rp -
 Rp - 15 60 gr
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 17,291
Buntut Kuah (1rcp / 54po / @180g
Sambal Ijo (1rcp / 75po)
NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 10000 gr
Cabe Hijau Rp 28,000 Rp 28,000 2 5000 ml
Bawang Putih Rp 32,000 Rp 8,000 3
Bawang Merah Rp 38,000 Rp 19,000 4 400 gr
Kencur Rp 37,250 Rp 1,863 5 200 gr
Tomat Hijau Rp 8,000 Rp 8,000 6 100 gr
Cabe Kriting Hijau Rp 54,000 Rp 13,500
Terasi Rp 750 Rp 2,813 7 5 gr
Seasoning : Rp - 8 10 gr
Garam Rp 3,500 Rp 140 9 10 gr
Gula Putih Rp 11,400 Rp 114 10 10 gr
Rp - 11 10 gr
Rp -
Rp - 12 25 gr
Rp - 13 50 gr
Rp - 14 10 gr
Rp -
Rp -
Rp -
PER BUNGKUS 250GR Rp -
1500 gr Rp -
COST GROSS Rp 81,429
Kungpau Sauce (1rcp / 14po)
Vermicile Fried (1rcp / 10po)
NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 300 gr
Kulit Lumpia Rp 4,000 Rp 4,000 2 150 gr
Minyak Goreng Rp 204,000 Rp 227 3 50 gr
Rp - 4 50 ml
Rp - 5 200 gr
Rp - 6 100 gr
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 4,227
Mixed Vegetable (1rcp / 10po)
Roast Chicken (1rcp / 1po)
NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 200 gr
Chicken Whole Cut Rp 55,000 Rp 11,000 2 200 gr
Barbeque Sauce Rp 291,013 Rp 970 3 100 gr
Chopped Garlic Rp 32,000 Rp 64 4 20 gr
Oregano Rp 300,000 Rp 600
Bayleaf Rp 400,000 Rp 800
garam Rp 3,500 Rp 18
cihicken powder Rp 66,000 Rp 1,320
blackpepper Rp 20,000 Rp 600
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

COST GROSS Rp 15,372

Fettucini 1/2 jadi (1rcp / 30 bungku
Egg Wash (1rcp / 6po)
NO AMOUNT
 NO
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 1 1500 gr
Telur Ayam Rp 25,000 Rp 3,250 2
Air Rp 12,500 Rp 132
Seasoning : Rp - 3
Garam Rp 3,500 Rp 14 4
Merica Putih Rp 280,000 Rp 280 5
Chicken Powder Rp 66,000 Rp 132
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
220ml Rp -
COST GROSS Rp 3,808

SAUTED MUSHROOM
CORN NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 60 GR
JAGUNG MANIS Rp 10,000 Rp 1,000 10 GR
MARGARINE Rp 18,845 Rp 188 5 GR
GULA PASIR Rp 11,400 Rp 114 1 GR
GARAM Rp 3,500 Rp 7 1 GR
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 1,309
LABOUR + OVERHEAD 20% Rp 262
BASIC COST Rp 1,571
TOTAL PRICE 30% Rp 5,238
TAX AND SERVICE 13.50% Rp 707
SELLING PRICE Rp 5,945

WEDGES POTATO
MASHED POTATO NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 100 GR
KENTANG UTUH(BOILED) Rp 16,500 Rp 1,320 100 ML
CREAM GOURMET Rp 39,000 Rp 1,950
GARAM Rp 3,500 Rp 7
MERICA Rp 280,000 Rp 280
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 3,557
LABOUR + OVERHEAD 20% Rp 711
BASIC COST Rp 4,268
TOTAL PRICE 35% Rp 12,195
TAX AND SERVICE 13.50% Rp 1,646
SELLING PRICE Rp 13,842

BLACK PEPER
MUSHROOM SAUCE NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 60 GR
MUSHROOM SAUCE Rp 22,518 Rp 1,415
Rp - Rp -
Rp - Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 1,415
LABOUR + OVERHEAD 20% Rp 283
BASIC COST Rp 1,698
TOTAL PRICE 30% Rp 5,659
TAX AND SERVICE 13.50% Rp 764
SELLING PRICE Rp 6,423

MOZZARELLA CHEESE
BBQ SAUCE NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 50 GR
BBQ SAUCE Rp 291,013 Rp 970
 Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 970
LABOUR + OVERHEAD 20% Rp 194
BASIC COST Rp 1,164
TOTAL PRICE 30% Rp 3,880
TAX AND SERVICE 13.50% Rp 524
SELLING PRICE Rp 4,404

SALAMI
PEPERONI NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 16 GR
PEPERONI Rp 118,800 Rp 1,426
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 1,426
LABOUR + OVERHEAD 20% Rp 285
BASIC COST Rp 1,711
TOTAL PRICE 30% Rp 5,702
TAX AND SERVICE 13.50% Rp 770
SELLING PRICE Rp 6,472

SMOKE CHICKEN
TOMATO NO AMOUNT
PRICE TOTAL QTY UNIT
INGREDIENT
UNIT PRICE 50 GR
TOMAT MERAH Rp 13,100 Rp 1,179
OREGANO Rp 300,000 Rp 300
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 1,479
LABOUR + OVERHEAD 20% Rp 296
BASIC COST Rp 1,775
TOTAL PRICE 30% Rp 5,916
TAX AND SERVICE 13.50% Rp 799
SELLING PRICE Rp 6,715
 FOOD COST RECIPE

SAMBAL BUTTER WINGS PRAWN TOAST

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
sayap ayam proces Rp 57,885 Rp 9,647 60 gr prawn patties
tepung sasa crispy bsh Rp 3,500 Rp 1,000 2 pcs roti putih kotak
tepung sasa crispy kering Rp 3,500 Rp 1,500 5 gr wijen putih
minyak goreng Rp 310,000 Rp 861 20 gr ice berg lettuce slice
juliene b daun(garnish) Rp 24,000 Rp 120 15 gr timun pickles slice
juliene cabe merah(grnish) 120000 Rp 600 15 gr lororosa lettuce
clarified butter 216,000 Rp 2,160 30 gr saus bangkok
daun pisang 15000 Rp 225 15 gr butter
kol putih(underlinr) Rp 12,000 Rp 180 20 gr mayonaise
sambal terasi Rp 81,432 Rp 1,357 0.5 pcs telur ayam
bbq sauce Rp 26,018 Rp 650 50 ml minyak goreng
timun pickles(garnish) Rp 8,395 Rp 630
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 18,931 COST GROSS
Rp -
BASIC COST Rp 18,931
TOTAL PRICE 35% Rp 54,088 TOTAL PRICE
Rp -
SELLING PRICE Rp 54,088 SELLING PRICE

TEMPE MENDOAN JAMUR KRIUK

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
tempe mendoan Rp 10,000 Rp 6,000 80 gr jamur tiram
adonan mendoan Rp 13,232 Rp 847 50 gr tepung sasa crispy
sambal kecap Rp 23,843 Rp 954 40 gr tepung sasa basah
minyak goreng Rp 310,000 Rp 1,378 15 gr CRISPY GARLIC CHILLIE
Rp - 60 ml minyak goreng
Rp - 5 gr juliene cabe merah(grsh)
Rp - 5 gr juliene bawang daun
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 9,178 COST GROSS
Rp -
Rp 9,178
TOTAL PRICE 35% Rp 26,224
Rp -
SELLING PRICE Rp 26,224 SELLING PRICE

CHICKEN MAYO SALAD yield=500gr SAYAP AYAM PROCES yield=12pcs(6

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
ayam dada fillet Rp 50,000 Rp 15,000 1200 gr sayap ayam
garam Rp 15,000 Rp 90 20 gr blend b putih
merica 130000 Rp 130 10 gr msg
totole kaldu jamur Rp 96,000 Rp 192 60 ml kecap inggris
Rp - 5 gr garam
mayonaise Rp 110,000 Rp 22,000 2 gr merica
susu evap Rp 18,000 Rp 474 1 scht susu dencow bubuk
knor chicken powder 95000 Rp 95
chop timun pickles Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 37,981 COST GROSS
CRISPY GARLIC CHILLIE yield=400gr SAMBAL KECAP yield=500gr
PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
chop garlic Rp 50,000 Rp 15,000 500 gr kecap manis
chop rawit domba Rp 100,000 Rp 20,000 30 gr cabe domba
minyak goreng 310000 Rp 3,444 50 gr chop bawang merah
Rp - 2 gr garam
Rp - 40 gr lime(juice)
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 38,444 COST GROSS

ADONAN PISANG SASA yield=800gr ADONAN MENDOAN yield=1250

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
tepung pisang sasa Rp 3,000 Rp 10,714 200 gr tepung terigu
terigu Rp 13,333 Rp 2,667 400 gr tepung tapioka
air Rp - 30 gr bawang putih blend
Rp - 10 gr biji ketumbar blend
Rp - 5 gr msg
Rp - 5 gr garam
Rp - 2 gr merica
Rp - 100 gr slice bawang daun
 Rp - 700 ml air
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 13,381 COST GROSS

GRILLED CHICKEN STUFFING CHICKEN HAAKKA RICE

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
aym fillet slice Rp 50,000 Rp 7,500 1 PCS ayam haakka
jahe bubuk Rp 58,000 Rp 174 1 gr nasi daun jeruk
garlic powder 55000 Rp 110 20 gr sambal matah
rosemary Rp 13,300 Rp 133 40 gr daun pisang
totole kaldu jamur Rp 96,000 Rp 96 15 gr bawang goreng(garnsh)
garam Rp 15,000 Rp 500 50 gr slice tomat merah
blackpeper Rp 98,000 Rp 98 10 gr parsley(garnish)
spinach filling Rp 38,958 Rp 1,417 2 gr daun pandan
bread stick 1300 Rp 1,300
brokoli rebus 30000 Rp 1,800
potato wedges Rp 46,516 Rp 1,489
bunga telang 23000 Rp 2,300
cheese sauce Rp 25,804 Rp 1,518
garlic crispy 50000 Rp 100
(tabur di atas sauce) Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 18,534 COST GROSS
Rp -
BASIC COST Rp 18,534
TOTAL PRICE 35% Rp 52,954
Rp -
SELLING PRICE Rp 52,954 SELLING PRICE

NASI KECOMBRANG yield=1po KUAH SOTO BETAWI yield=5000

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENTS
UNIT PRICE QTY UNIT
nasi putih Rp 13,500 Rp 2,700 300 gr bawang putih blend
chop kecombrang Rp 8,000 Rp 533 150 gr kemiri sangrai blend
bawang putih chop Rp 50,000 Rp 500 20 gr biji ketumbar blend
bawang goreng Rp 100,000 Rp 500 5 gr jinten sangrai blend
msg 41000 Rp 82 200 gr bawang merah blend
knor chicken powder Rp 95,000 Rp 285 5000 ml air
margarine Rp 50,000 Rp 500 30 gr knor chicken powder
Rp - 15 gr msg
Rp - 10 gr garam
Rp - 10 gr gula pasir
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 5,100 COST GROSS

PRICE TOTAL AMOUNT

INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
Nasi Putih Rp 13,126 Rp 1,094
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 1,094 COST GROSS
LABOUR + OVERHEAD 5% Rp 55 LABOUR + OVERHEAD
BASIC COST Rp 1,149 BASIC COST
TOTAL PRICE 38% Rp 3,023 TOTAL PRICE
TAX AND SERVICE 13.50% Rp 408 TAX AND SERVICE
SELLING PRICE Rp 3,431 SELLING PRICE

PRICE TOTAL AMOUNT

INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp - COST GROSS
LABOUR + OVERHEAD 5% Rp - LABOUR + OVERHEAD
BASIC COST Rp - BASIC COST
TOTAL PRICE 38% Rp - TOTAL PRICE
TAX AND SERVICE 13.50% Rp - TAX AND SERVICE
SELLING PRICE 38,5RB Rp - SELLING PRICE

PRICE TOTAL AMOUNT

INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp - COST GROSS
LABOUR + OVERHEAD 5% Rp - LABOUR + OVERHEAD
BASIC COST Rp - BASIC COST
TOTAL PRICE 38% Rp - TOTAL PRICE
TAX AND SERVICE 13.50% Rp - TAX AND SERVICE
SELLING PRICE Rp - SELLING PRICE

CHICKEN WINGS (1po) CHICKEN CORDON BLEU (1po)

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
Chicken Wings Rp 223,687 Rp 7,456 1 1 po Chicken Cordon Bleu
Condiment : Rp - 2 66 gr Barbeque Sauce
Curly Lettuce Rp 25,000 Rp 250 Condiment :
Coleslaw Rp 4,366 Rp 4,366 3 80 gr Mashed Potato
Garnish : Rp - 4 20 gr Buncis
Parsley Fresh Rp 7,000 Rp 210 5 20 gr Wortel
amidis Rp 12,500 Rp 395 6 10 gr Sliced Onions
Rp - 7 2 gr Chopped Garlic
Rp - 8 1 po Onion Ring
Rp - Garnish :
Rp - 9 3 gr Fresh Parsley
Rp - Seasoning :
Rp - 10 2 gr Garam
Rp - 11 1 gr Chicken Powder
Rp - 12 1 gr Merica Putih
Rp - 600 ml amidis
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 12,677 COST GROSS
LABOUR + OVERHEAD 5% Rp 634 LABOUR + OVERHEAD
BASIC COST Rp 13,311 BASIC COST
TOTAL PRICE 38% Rp 35,028 TOTAL PRICE
TAX AND SERVICE 13.50% Rp 4,729 TAX AND SERVICE
SELLING PRICE Rp 39,757 SELLING PRICE

GRILL JOHN DORI (1po) BEEF WELLINGTON STEAK (1po

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
Grill Fish Dori Rp 16,212 Rp 16,212 1 1 po Beef Wellington
Milk Cream Rp 39,000 Rp 1,950 2 60 gr Barbeque Sauce
Chopped Garlic Rp 32,000 Rp 160 3 50 gr Mixed Vegetable
Paprika Merah Rp 72,000 Rp 2,880 4 80 GR Mashed Potato
Paprika Kuning Rp 28,000 Rp 840 Garnish :
Paprika Hijau Rp 52,000 Rp 2,080 5 3 gr Fresh Parsley
Mashed Potato Rp 3,557 Rp 3,557 Seasoning :
Garnish : Rp - 6 1 gr Merica Putih
Chopped Parsley Rp 7,000 Rp 210 7 2 gr Garam
Seasoning : Rp - 600 ml amidis
Merica Putih Rp 280,000 Rp 280
Garam Rp 3,500 Rp 14
amidis Rp 12,500 Rp 395
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 28,578 COST GROSS
LABOUR + OVERHEAD 5% Rp 1,429 LABOUR + OVERHEAD
BASIC COST Rp 30,007 BASIC COST
TOTAL PRICE 38% Rp 78,965 TOTAL PRICE
TAX AND SERVICE 13.50% Rp 10,660 TAX AND SERVICE
SELLING PRICE Rp 89,625 SELLING PRICE

Q PANCAKE CHEESE (1po) Q WAFFLE (1po)

PRICE TOTAL AMOUNT
INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
Tepung Instant Pancake Rp 27,000 Rp 1,350 1 100 gr Tepung Instant Pancake
Caramel Sauce Rp 245,000 Rp 2,450 2 15 ml Chocolate Sauce
Keju Cheddar Kraft Rp 162,500 Rp 2,031 3 10 ml Caramel Sauce
Margarine Rp 18,845 Rp 94 4 100 gr Sunkist Valencia
Butter Rp 26,500 Rp 1,167 5 50 gr Strawberry
Air Rp 12,500 Rp 13 6 20 gr Kacang Morin
Fresh Milk Rp 15,950 Rp 479 7 10 gr Chocolate Chips
Ice Cream Vanilla Rp 131,670 Rp 1,975 8 20 gr Butter (orchid)
AMIDIS Rp 12,500 Rp 395 Topping :
daun pandan Rp 2,000 Rp 200 9 60 ml Ice Cream Vanilla
strawberry Rp 131,670 Rp 1,317
chocolate chips(1pcs) Rp 5,000 Rp 500
chocolate astor stick Rp 28,900 Rp 434
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 12,405 COST GROSS
LABOUR + OVERHEAD 5% Rp 620 LABOUR + OVERHEAD
BASIC COST Rp 13,025 BASIC COST
TOTAL PRICE 32% Rp 40,702 TOTAL PRICE
TAX AND SERVICE 13.50% Rp 5,495 TAX AND SERVICE
SELLING PRICE 38RB Rp 46,197 SELLING PRICE

Bumbu Rempah (1rcp / 160po) Tar Tar Sauce (1rcp / 54po)

INGREDIENT PRICE TOTAL NO AMOUNT INGREDIENT

UNIT PRICE QTY UNIT
Cabe Merah Tanjung Rp 55,000 Rp 55,000 1 1000 gr Mayonaise
Bawang Merah Rp 38,000 Rp 38,000 2 50 gr Chopped Cucumber
Bawang Putih Rp 32,000 Rp 32,000 3 120 gr Chopped Boiled Egg
Kemiri Rp 38,000 Rp 9,500 4 100 gr Mustard
Kunyit Rp 28,000 Rp 5,600 5 100 gr Chopped Onions
Gula Merah Rp 14,500 Rp 3,625 6 25 gr Lemon Juice
Daun Salam Rp 1,400 Rp 5,932
Batang Sereh Rp 25,000 Rp 6,250
Asem Jawa Rp 12,000 Rp 12,000
Tomat Hijau Rp 8,000 Rp 4,000
Star Anis Rp 100,000 Rp 200
Lengkuas Rp 19,000 Rp 2,850
Jahe Rp 30,000 Rp 4,500
Daun Jeruk Rp 40,000 Rp 4,000
Seasoning : Rp -
Garam Rp 3,500 Rp 210
Gula Putih Rp 11,400 Rp 171
Rp -
PER BKS 250GR Rp -
4750 GR Rp - 1350gr --> 1000 GR
COST GROSS Rp 183,838 COST GROSS

Ayam Bb. Kuning (1rcp / 80po) Acar (1rcp / 53po)

INGREDIENT PRICE TOTAL NO AMOUNT INGREDIENT

UNIT PRICE QTY UNIT
Ayam Pejantan Rp 33,000 Rp cram soup base
660,000 500 gr Bengkuang (julienne)
Gula putih Rp 11,400 Rp 1,140 2 400 gr Nanas (julienne)
Garam Halus Rp 3,500 Rp 1,050 3 50 gr Cabe Hijau (sliced)
Kunyit Rp 28,000 Rp 4,200 4 50 gr Cabe Merah (fine sliced)
Kemiri Rp 38,000 Rp 13,300 5 120 gr Timun Besar (fine sliced)
Bawang Merah Rp 38,000 Rp 38,000 6 200 gr Lemon Lokal
Bawang Putih Rp 32,000 Rp 16,000 7 90 gr Gula Putih
Lengkuas Rp 19,000 Rp 1,900 8 10 gr Garam
Batang Sereh Rp 25,000 Rp 6,250
Gula Merah Rp 14,500 Rp 3,625
Santan Kara Rp 8,500 Rp 8,500
Daun Salam Rp 1,400 Rp 5,932
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
6560 Rp -
Rp - 764 GR
COST GROSS Rp 759,897 COST GROSS

NasGor Paste (1rcp / 170po) Sambal Dabu Dabu (1po / 7po

 INGREDIENT PRICE TOTAL NO AMOUNT INGREDIENT
UNIT PRICE QTY UNIT
Cabe merah Rp 55,000 Rp 220,000 1 120 gr Tomat
Bawang merah Rp 38,000 Rp 38,000 2 20 gr Bawang merah
Bawang putih Rp 32,000 Rp 16,000 3 70 gr Lemon
Kemiri Rp 38,000 Rp 9,500 4 15 gr Gula putih
Daun jeruk Rp 40,000 Rp 400 5 3 gr Cengek domba
Ebi Rp 150,000 Rp 37,500 6 100 ml Minyak
Kunyit Rp 28,000 Rp 7,000 Seasoning :
Ketumbar Rp 70,000 Rp 350 7 5 gr Garam
Daun Salam Rp 1,400 Rp 119
Air Rp 12,500 Rp 66
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
PER BUNGKUS 500GR Rp -
6000gr Rp -
35gr/po Rp - 218 GR
COST GROSS Rp 328,934 COST GROSS

Ayam Dabu Dabu (1rcp / 40po) Chicken Wings (1rcp / 30po)

INGREDIENT PRICE TOTAL NO AMOUNT INGREDIENT

UNIT PRICE QTY UNIT
Pejantan Rp 33,000 Rp 330,000 1 5000 gr Chicken Wings
Bawang merah Rp 38,000 Rp 19,000 2 40 gr Lemon
Bawang putih Rp 32,000 Rp 8,000 3 2.5 gr Chicken Powder
Kemiri Rp 38,000 Rp 5,700 4 1.5 gr Beef Powder
Sereh Rp 25,000 Rp 6,250 5 1.5 gr Oregano
Salam Rp 1,400 Rp 1,186 6 50 gr Madu
Lengkuas Rp 19,000 Rp 3,800 7 40 gr Garlic (chopped)
Jahe Rp 30,000 Rp 6,000 8 5 gr Garam
Gula merah Rp 14,500 Rp 3,625 9 400 gr Tepung Kobe
Madu Rp 85,000 Rp 19,615
Ketumbar Rp 70,000 Rp 7,000
Asam jawa Rp 12,000 Rp 12,000
Kecap manis Rp 96,000 Rp 3,200
Kara Rp 8,500 Rp 8,500
Seasoning : Rp -
 Garam Rp 3,500 Rp 420
Rp -
Rp -
6775 Rp - PER BUNGKUS 160GR
Rp -
COST GROSS Rp 434,297 COST GROSS

Buntut Kuah (1rcp / 54po / @180gr) Iga Penyet (1rcp / po / @180g

INGREDIENT PRICE TOTAL NO AMOUNT INGREDIENT
UNIT PRICE QTY UNIT
Buntut Rp 99,000 Rp 990,000 1 10000 gr Iga
Air Rp 12,500 Rp 3,289 2 5000 ml Air
Mirefoix : Rp - 3 50 gr Cabe Merah Tanjung
Wortel Rp 18,000 Rp 7,200 4 1000 gr Bawang Merah
Bawang Bombay Rp 23,500 Rp 4,700 5 1000 gr Bawang Putih
Bawang Daun Rp 24,000 Rp 2,400 6 250 gr Kemiri
Herb : Rp - 7 250 gr Batang Sereh
Bunga Star Anis Rp 100,000 Rp 500 8 150 gr Jahe
Kapulaga bubuk Rp 14,000 Rp 2,800 9 250 gr Kunyit
Kayu Manis Rp 100,000 Rp 1,000 10 250 gr Asem Jawa
Cengkeh Rp 250,000 Rp 2,500 11 150 gr Laja / Lengkuas
Pala bubuk Rp 10,000 Rp 5,000 Herb :
Seasoning : Rp - 12 10 gr Kapulaga bubuk
Chicken Powder Rp 66,000 Rp 1,650 13 5 gr Star Anis
Garam Rp 3,500 Rp 350 14 10 gr Cengkeh
Merica Putih Rp 280,000 Rp 2,800 15 1 gr Pala Biji
Rp - 16 10 gr Kayu Manis
Rp - Seasoning :
Rp - 17 50 gr Chicken Powder
9700gr Rp - 35 porsi
COST GROSS Rp 1,024,189 COST GROSS

Kungpau Sauce (1rcp / 14po) Ranch Dressing (1rcp / 5po)

INGREDIENT PRICE TOTAL NO AMOUNT INGREDIENT
UNIT PRICE QTY UNIT
Tomato Sauce Rp 66,000 Rp 3,300 1 200 ml Mayonaise
Chilli Sauce Rp 81,000 Rp 2,132 2 25 ml Honey
Oyster Sauce Rp 37,500 Rp 2,435 3 10 gr Mustard
Sesame Oil Rp 20,000 Rp 1,667 4 25 ml Lemon Lokal
Garlic (chopped) Rp 32,000 Rp 6,400
Ginger (chopped) Rp 30,000 Rp 3,000
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - 250GR
800gr Rp -
COST GROSS Rp 18,933 COST GROSS

Mixed Vegetable (1rcp / 10po) Grill Fish Dori (1rcp / 1po)

INGREDIENT PRICE TOTAL NO AMOUNT INGREDIENT

UNIT PRICE QTY UNIT
Boiled Carrot Rp 18,000 Rp 3,600 1 125 gr Fillet Ikan Dori
Boiled French Bean Rp 22,000 Rp 4,400 2 50 gr Butter
Sliced Onions Rp 23,500 Rp 2,350 3 5 gr Garlic (chopped)
Margarine Rp 18,845 Rp 377 4 50 ml Milk Cream
Rp - 5 2 gr Fresh Parsley (chopped)
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
500gr Rp -
COST GROSS Rp 10,727 COST GROSS

Fettucini 1/2 jadi (1rcp / 30 bungkus) Spaghetty 1/2 jadi (1rcp / 41 bung
INGREDIENT PRICE TOTAL NO AMOUNT INGREDIENT
 INGREDIENT NO INGREDIENT
UNIT PRICE QTY UNIT
Fettucini Rp 18,000 Rp 36,000 1 2000 gr Spaghetty
Rp - Rp - 2
Rp -
Rp - Rp - 3
Rp - Rp - 4
Rp - Rp - 5
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
30 bungkus Rp - 41 bungkus
COST GROSS Rp 36,000 COST GROSS

SAUTED MUSHROOM SAUTE RED & GREEN PAPRIKA

PRICE TOTAL NO AMOUNT
INGREDIENT INGREDIENT
UNIT PRICE QTY UNIT
MUSHROOM CHAMPIGNON Rp 38,000 Rp 2,280 45 GR PAPRIKA MERAH
MARGARINE Rp 18,845 Rp 188 45 GR PAPRIKA HIJAU
BAWANG DAUN (CHOP) Rp 24,000 Rp 120 1 GR GARAM
GARAM Rp 3,500 Rp 7 1 GR MERICA
MERICA Rp 280,000 Rp 280
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 2,875 COST GROSS
LABOUR + OVERHEAD 20% Rp 575 LABOUR + OVERHEAD
BASIC COST Rp 3,451 BASIC COST
TOTAL PRICE 32% Rp 10,783 TOTAL PRICE
TAX AND SERVICE 13.50% Rp 1,456 TAX AND SERVICE
SELLING PRICE Rp 12,239 SELLING PRICE

WEDGES POTATO ONION RING (ga usah)

PRICE TOTAL NO AMOUNT
INGREDIENT INGREDIENT
UNIT PRICE QTY UNIT
WEDGES FRIES Rp 385,875 Rp 3,216 100 gr Sliced Ring Onions
MINYAK GORENG Rp 204,000 Rp 1,133 Breading :
Rp - 30 gr Bread Crumb
Rp - 30 gr White Flour
Rp - 36 gr TELUR AYAM
Rp - Seasoning :
Rp - 5 gr Garam
Rp - 1 gr Merica Putih
Rp - 50 ML MINYAK GORENG
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 4,349 COST GROSS
LABOUR + OVERHEAD 20% Rp 870 LABOUR + OVERHEAD
BASIC COST Rp 5,219 BASIC COST
TOTAL PRICE 30% Rp 17,396 TOTAL PRICE
TAX AND SERVICE 13.50% Rp 2,348 TAX AND SERVICE
SELLING PRICE Rp 19,744 SELLING PRICE

BLACK PEPER BARBEQUE SAUCE

PRICE TOTAL NO AMOUNT
INGREDIENT INGREDIENT
UNIT PRICE QTY UNIT
BLACK PEPPER SAUCE Rp 43,323 Rp 2,872 60 GR BARBEQUE SAUCE
Rp - Rp -
Rp - Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 2,872 COST GROSS
LABOUR + OVERHEAD 20% Rp 574 LABOUR + OVERHEAD
BASIC COST Rp 3,447 BASIC COST
TOTAL PRICE 30% Rp 11,489 TOTAL PRICE
TAX AND SERVICE 13.50% Rp 1,551 TAX AND SERVICE
SELLING PRICE Rp 13,040 SELLING PRICE

MOZZARELLA CHEESE BOCWURST SAUSAGE

PRICE TOTAL NO AMOUNT
INGREDIENT INGREDIENT
UNIT PRICE QTY UNIT
MOZAARELLA CHEESE Rp 95,000 Rp 4,750 78 GR BOCKWURST
Rp -
 Rp -
Rp -
COST GROSS Rp 4,750
LABOUR + OVERHEAD 20% Rp 950 COST GROSS
BASIC COST Rp 5,700 LABOUR + OVERHEAD
TOTAL PRICE 30% Rp 19,000 BASIC COST
TAX AND SERVICE 13.50% Rp 2,565 TOTAL PRICE
SELLING PRICE Rp 21,565 TAX AND SERVICE
SELLING PRICE

SALAMI MUSHROOM & ONION

PRICE TOTAL NO AMOUNT
INGREDIENT INGREDIENT
UNIT PRICE QTY UNIT
SALAMI Rp 114,600 Rp 1,834 20 GR MUSHROOM
Rp - 40 GR BOMBAY (SLICE)
Rp -
Rp -
COST GROSS Rp 1,834
LABOUR + OVERHEAD 20% Rp 367
BASIC COST Rp 2,200 COST GROSS
TOTAL PRICE 30% Rp 7,334 LABOUR + OVERHEAD
TAX AND SERVICE 13.50% Rp 990 BASIC COST
SELLING PRICE Rp 8,325 TOTAL PRICE
TAX AND SERVICE
SELLING PRICE

SMOKE CHICKEN

INGREDIENT PRICE TOTAL

UNIT PRICE
SMOKE CHICKEN Rp 89,640 Rp 4,482
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 4,482
LABOUR + OVERHEAD 20% Rp 896
BASIC COST Rp 5,378
TOTAL PRICE 30% Rp 17,928
TAX AND SERVICE 13.50% Rp 2,420
SELLING PRICE Rp 20,348
AWN TOAST HOT SPICY TOFU
PRICE TOTAL AMOUNT PRICE
NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 83,405 Rp 6,255 3 PCS tahu yunyi putih Rp 8,000
Rp 17,000 Rp 3,400 15 gr crispy garlic chillies Rp 38,444
Rp 73,000 Rp 365 40 gr tepung tapioka Rp 7,000
Rp 10,300 Rp 824 3 gr chillie powder Rp 120,000
Rp 8,395 Rp 315 5 gr knor chik powder Rp 95,000
16000 Rp 240 2 gr msg Rp 41,000
18000 Rp 1,612 30 gr margarine cair Rp 50,000
Rp 216,000 Rp 3,240 15 gr selada keriting Rp 16,000
Rp 26,000 Rp 520 15 gr lororosa lettuce Rp 18,000
Rp 30,000 Rp 1,000 20 gr sambal kecap Rp 23,843
Rp 310,000 Rp 861 100 ml minyak goreng Rp 310,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 18,632 COST GROSS
Rp -
Rp 18,632
35% Rp 53,235 TOTAL PRICE 35%
Rp -
Rp 53,235 SELLING PRICE

MUR KRIUK WEDGES CHEESE

PRICE TOTAL AMOUNT PRICE
NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 25,000 Rp 2,000 150 gr potato wedges Rp 46,516
Rp 3,500 Rp 2,500 60 gr cheese sauce Rp 25,804
Rp 3,500 Rp 2,000 40 gr tomato ketchup Rp 93,100
Rp 38,444 Rp 1,442 30 gr tepung sasa basah Rp 3,500
Rp 310,000 Rp 1,033 20 gr tepung tapioka Rp 7,000
Rp 120,000 Rp 600 100 ml minyak goreng Rp 310,000
Rp 24,000 Rp 120
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 9,695 COST GROSS
Rp -
Rp 9,695 BASIC COST
35% Rp 27,700 TOTAL PRICE 35%
Rp -
Rp 27,700 SELLING PRICE

OCES yield=12pcs(6port) BBQ SAUCE yield=800gr

PRICE TOTAL AMOUNT PRICE
NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 40,000 Rp 48,000 500 gr tomato ketchup Rp 93,100
Rp 50,000 Rp 1,000 100 gr blend bombay Rp 39,000
41000 Rp 410 50 gr palm sugar Rp 30,000
Rp 42,000 Rp 4,065 5 gr rosemary Rp 13,300
Rp 15,000 Rp 150 2 gr bayleaf Rp 110,000
130000 Rp 260 100 ml kecap inggris Rp 42,000
Rp 4,000 Rp 4,000 10 gr tomato paste Rp 115,000
Rp - 20 gr blend cabe merah (no biji) 120000
Rp - 20 ml minyak wijen Rp 38,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 57,885 COST GROSS
 ADONAN UDANG AYAM yield=800gr
NO
AMOUNT INGREDIENT PRICE TOTAL
KECAP yield=500gr QTY UNIT UNIT PRICE
PRICE TOTAL 250 gr udang k Rp 130,000 Rp 32,500
UNIT PRICE 300 gr dada ay 50000 Rp 15,000
Rp 52,000 Rp 17,333 100 gr bawangRp 50,000 Rp 5,000
Rp 100,000 Rp 3,000 10 gr msg Rp 41,000 Rp 410
Rp 45,000 Rp 2,250 20 gr cknor 95000 Rp 1,900
Rp 15,000 Rp 60 200 gr tepung Rp 7,000 Rp 2,800
Rp 30,000 Rp 1,200 15 gr gula pa Rp 17,500 Rp 263
Rp - 2 pcs telur a 30000 Rp 4,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 23,843 COST GROSS

NDOAN yield=1250gr
PRICE TOTAL AMOUNT PRICE
NO INGREDIENTS
UNIT PRICE QTY UNIT UNIT
Rp 13,333 Rp 2,667
Rp 7,000 Rp 5,600
50000 Rp 1,500
Rp 45,000 Rp 450
Rp 41,000 Rp 205
Rp 15,000 Rp 150
Rp 130,000 Rp 260
Rp 24,000 Rp 2,400
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 13,232 COST GROSS
LABOUR + OVERHEAD 20%
BASIC COST
TOTAL PRICE 30%
TAX AND SERVICE 13.50%
SELLING PRICE

N HAAKKA RICE BEBEK KRISPY

PRICE TOTAL AMOUNT PRICE
NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 93,720 Rp 11,715 1 pcs bebek kuning
Rp 6,167 Rp 6,167 200 gr nasi kecombrang
Rp 81,432 Rp 1,810 60 gr tumis kangkung
Rp 15,000 Rp 600 20 gr tempe goreng
Rp 100,000 Rp 1,500 1 pcs tahu cibuntu
Rp 16,000 Rp 800 20 gr sambal terasi
Rp 15,000 Rp 150 20 gr kol putih
Rp 5,000 Rp 10 20 gr kol ungu
Rp - 20 gr timu batonette
Rp - 5 gr bawang goreng(garnish)
Rp - 2 gr bunga telang(garnish)
Rp - 10 gr chop bawang putih
Rp - 3 gr saus tiram
Rp - 200 ml minyak goreng
Rp - 1 gr knor chicken powder
Rp - 1 gr msg
Rp -
Rp -
Rp -
Rp -
Rp 22,752 COST GROSS
Rp - LABOUR + OVERHEAD 5%
Rp 22,752 BASIC COST
 35% Rp 65,004 TOTAL PRICE 38%
Rp - TAX AND SERVICE 13.50%
Rp 65,004 SELLING PRICE 60RB

BETAWI yield=5000ml SPINACH FILLING yield=1100

PRICE TOTAL
UNIT PRICE
Rp 50,000 Rp 365,854 150 gr bombay chop 39000
Rp 50,000 Rp 7,500 250 gr jamur champignon chop 10000
Rp 45,000 Rp 900 500 gr bayam rebus chop 20000
Rp 1,500 Rp 2,500 1 pcs telur ayam 30000
45000 Rp 9,000 100 gr spread cheese 13400
Rp - 10 gr kaldu jamur totole 96000
Rp 95,000 Rp 2,850 15 gr chicken powder 95000
41000 Rp 615 5 gr gula pasir 17500
15000 Rp 300 2 gr merica 130000
Rp 17,500 Rp 175
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 389,694 COST GROSS

PRICE TOTAL AMOUNT PRICE

NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - COST GROSS
5% Rp - LABOUR + OVERHEAD 5%
Rp - BASIC COST
38% Rp - TOTAL PRICE 38%
13.50% Rp - TAX AND SERVICE 13.50%
55rb Rp - SELLING PRICE 33RB

PRICE TOTAL AMOUNT PRICE

NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - COST GROSS
5% Rp - LABOUR + OVERHEAD 5%
 Rp - BASIC COST
38% Rp - TOTAL PRICE 38%
13.50% Rp - TAX AND SERVICE 13.50%
38,5RB Rp - SELLING PRICE 51RB

PRICE TOTAL AMOUNT PRICE

NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - COST GROSS
5% Rp - LABOUR + OVERHEAD 5%
Rp - BASIC COST
38% Rp - TOTAL PRICE 38%
13.50% Rp - TAX AND SERVICE 13.50%
41RB Rp - SELLING PRICE 45,5RB

ORDON BLEU (1po) CHICKEN KATSU (1po)

PRICE TOTAL AMOUNT PRICE
NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 8,299 Rp 8,299 1 1 po Nasi Putih Rp 13,126
Rp 291,013 Rp 1,280 2 100 gr Chicken Breast Fillet Rp 55,000
Rp - 3 60 ml Sauce Teriyaki Rp 68,540
Rp 3,557 Rp 3,557 Breading :
Rp 22,000 Rp 440 4 20 gr Tepung Terigu Rp 7,040
Rp 18,000 Rp 360 5 15 gr Telur Ayam Rp 25,000
 Rp 23,500 Rp 235 6 20 gr Bread Crumb Rp 180,000
Rp 32,000 Rp 64 Garnish :
Rp 5,815 Rp 529 7 5 gr Wijen Rp 70,000
Rp - 8 20 gr Tomat (sliced) Rp 13,100
Rp 7,000 Rp 210 9 15 gr Timun (sliced) Rp 16,000
Rp - Seasoning :
Rp 3,500 Rp 14 10 2 gr Garam Rp 3,500
Rp 66,000 Rp 66 11 2 gr Chicken Powder Rp 66,000
Rp 280,000 Rp 280 12 1 gr Merica Putih Rp 280,000
Rp 12,500 Rp 395 600 ml amidis Rp 12,500
Rp -
Rp -
Rp -
Rp -
Rp 15,729 COST GROSS
5% Rp 786 LABOUR + OVERHEAD 5%
Rp 16,515 BASIC COST
38% Rp 43,461 TOTAL PRICE 38%
13.50% Rp 5,867 TAX AND SERVICE 13.50%
45,5RB Rp 49,329 SELLING PRICE 38,5RB

NGTON STEAK (1po) CHICKEN KUNGPAU (1po)

PRICE TOTAL AMOUNT PRICE
NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 15,303 Rp 15,303 1 1 po Nasi Putih Rp 13,126
Rp 291,013 Rp 1,164 2 80 gr Chicken Breast Fillet Rp 55,000
Rp 10,727 Rp 1,073 3 60 gr Sauce Kungpau Rp 18,933
Rp 3,557 Rp 3,557 4 30 gr Onion (sliced) Rp 23,500
Rp - 5 25 gr Cabe Kering Rp 55,000
Rp 7,000 Rp 210 6 15 gr Kacang Tanah Rp 29,500
Rp - 7 3 ml Sesame Oil Rp 20,000
Rp 280,000 Rp 280 Condiment :
Rp 3,500 Rp 14 8 50 gr Pakcoy Rp 18,250
Rp 12,500 Rp 395 Seasoning :
Rp - 9 2 gr Garam Rp 3,500
Rp - 10 2 gr Gula Putih Rp 11,400
Rp - Breading :
Rp - 11 20 gr Tepung Maizena Rp 15,000
Rp - 12 20 gr Egg Wash Rp 3,808
Rp - Garnish :
Rp - 13 5 gr Soun Goreng Rp 4,500
Rp - 600 ml amidis Rp 12,500
Rp -
Rp -
Rp 21,996 COST GROSS
 5% Rp 1,100 LABOUR + OVERHEAD 20%
Rp 23,095 BASIC COST
38% Rp 60,778 TOTAL PRICE 30%
13.50% Rp 8,205 TAX AND SERVICE 13.50%
Rp 68,983 SELLING PRICE
HJ
AFFLE (1po) ICE CREAM SUNDAE (1po)
PRICE TOTAL AMOUNT PRICE
NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 27,000 Rp 2,700 1 60 gr Ice Cream Chocolate Rp 131,670
Rp 234,500 Rp 1,759 2 60 gr Ice Cream Strawberry Rp 131,670
Rp 245,000 Rp 2,450 3 60 gr Ice Cream Vanilla Rp 131,670
Rp 35,000 Rp 3,500 4 30 gr Strawberry Rp 35,000
Rp 35,000 Rp 1,750 5 1 pcs Pocky Rp 7,500
Rp 40,000 Rp 800 6 600 ML AMIDIS Rp 12,500
Rp 45,000 Rp 450
Rp 26,500 Rp 2,409
Rp -
Rp 131,670 Rp 988
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 16,805 COST GROSS
5% Rp 840 LABOUR + OVERHEAD 5%
Rp 17,646 BASIC COST
32% Rp 55,143 TOTAL PRICE 32%
13.50% Rp 7,444 TAX AND SERVICE 13.50%
38RB Rp 62,587 SELLING PRICE 22RB

uce (1rcp / 54po) Onion Ring (1rcp / 11po)

PRICE TOTAL NO AMOUNT INGREDIENT PRICE
UNIT PRICE QTY UNIT UNIT
Rp 110,000 Rp 36,667 1 50 gr Sliced Ring Onions Rp 23,500
Rp 16,000 Rp 800 Breading :
Rp 25,000 Rp 3,000 2 100 gr Bread Crumb Rp 180,000
Rp 24,000 Rp 9,412 3 75 gr White Flour Rp 7,040
Rp 23,500 Rp 2,350 4 60 gr Telur Rp 25,000
 Rp 38,000 Rp 950 Seasoning :
Rp - 5 2 gr Chicken Powder Rp 66,000
Rp - 6 60 gr Minyak Goreng Rp 204,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -

Rp -
Rp -
Rp -
Rp -
Rp - 408
Rp 53,178 COST GROSS

(1rcp / 53po) Bolognese Sauce (1rcp / 50po)

PRICE TOTAL NO AMOUNT INGREDIENT PRICE
UNIT PRICE QTY UNIT UNIT
Rp 14,000 Rp 7,000 1 250 gr Chopped Carrot Rp 18,000
Rp 8,500 Rp 13,600 2 500 gr Chopped Onions Rp 23,500
Rp 28,000 Rp 1,400 3 150 gr Cellery Stick Rp 32,000
Rp 55,000 Rp 2,750 4 1000 gr Ground Beef Rp 85,000
Rp 16,000 Rp 1,920 5 20 gr Oregano Rp 300,000
Rp 38,000 Rp 7,600 6 20 gr Bayleaf Rp 400,000
Rp 11,400 Rp 1,026 7 2350 gr Tomato Ketchup Rp 66,000
Rp 3,500 Rp 70 8 100 gr Demiglace Rp 102,000
Rp - 9 1000 ml water Rp 12,500
Rp - 10 1000 gr Tomato Concase Rp 20,480
Rp - 11 10 gr Thyme Rp -
Rp - 12 100 gr Chopped Garlic Rp 32,000
Rp - 13 5 gr Merica Putih Rp 280,000
Rp - 14 15 gr Garam Rp 3,500
Rp -
Rp -
Rp -
Rp -
Rp - PER BUNGKUS 250GR
Rp - 5000ml
Rp 35,366 COST GROSS

bu Dabu (1po / 7po) Kuah Kaldu (1rcp / po)

 PRICE TOTAL NO AMOUNT INGREDIENT PRICE
UNIT PRICE QTY UNIT UNIT
Rp 13,100 Rp 1,572 1 8000 ml Air Rp 12,500
Rp 38,000 Rp 760 2 250 gr Wortel Rp 18,000
Rp 38,000 Rp 2,660 3 100 gr Bawang daun Rp 24,000
Rp 11,400 Rp 171 4 200 gr Bawang bombay Rp 23,500
Rp 74,000 Rp 222 5 40 gr Bawang putih Rp 32,000
Rp 204,000 Rp 1,133 6 50 gr Seledri Rp 32,000
Rp - 7 50 gr Beef powder Rp 66,000
Rp 3,500 Rp 35 8 5 gr Merica Rp 280,000
Rp - 9 3 gr Kapolaga Rp 14,000
Rp - 10 2 gr Cengkeh Rp 250,000
Rp - Seasoning :
Rp - 11 20 gr Garam Rp 3,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - 8500ml
Rp 6,553 COST GROSS

Wings (1rcp / 30po) Mushroom Sauce (1rcp / po)

PRICE TOTAL NO AMOUNT INGREDIENT PRICE
UNIT PRICE QTY UNIT UNIT
Rp 38,000 Rp 190,000 1 200 gr Mushroom Champignon Rp 38,000
Rp 38,000 Rp 1,520 2 1000 ml Air Mineral Rp 12,500
Rp 66,000 Rp 165 3 100 gr Demiglace (instant) Rp 102,000
Rp 66,000 Rp 99 4 40 gr Bawang Merah Rp 38,000
Rp 300,000 Rp 450 5 20 gr Bawang Putih Rp 32,000
Rp 85,000 Rp 6,538 6 100 ml Fresh Milk Rp 15,950
Rp 32,000 Rp 1,280 7 100 ml Air Kaldu / Stock Rp 25,923
Rp 3,500 Rp 35
Rp 29,500 Rp 23,600
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp - 955 GR
Rp 223,687 COST GROSS

rcp / po / @180gr) Mirefoix (1rcp / 25po / 5ltr)

PRICE TOTAL NO AMOUNT INGREDIENT PRICE
UNIT PRICE QTY UNIT UNIT
Rp 74,000 Rp 740,000 1 500 gr Carrot Rp 18,000
Rp 12,500 Rp 3,289 2 300 gr Onions Rp 23,500
Rp - 3 100 gr Celery Stalk Rp 32,000
Rp 38,000 Rp 38,000 4 100 gr Bawang Daun Rp 24,000
Rp 32,000 Rp 32,000
Rp 38,000 Rp 9,500
Rp 25,000 Rp 6,250
Rp 30,000 Rp 4,500
Rp 28,000 Rp 7,000
Rp 12,000 Rp 75,000
Rp 19,000 Rp 2,850
Rp -
Rp 14,000 Rp 2,800
Rp 100,000 Rp 500
Rp 250,000 Rp 2,500
Rp 10,000 Rp 500
Rp 100,000 Rp 1,000
Rp -
Rp 66,000 Rp 3,300
Rp - 10000gr
Rp 928,989 COST GROSS

essing (1rcp / 5po) Sauce Kacang u/ Sate (1rcp / 75po)

PRICE TOTAL NO AMOUNT INGREDIENT PRICE
UNIT PRICE QTY UNIT UNIT
Rp 110,000 Rp 7,333 1 1000 gr Kacang Tanah goreng Rp 30,000
Rp 85,000 Rp 3,269 2 250 gr Cabe Merah Tanjung Rp 55,000
Rp 24,000 Rp 941 3 30 gr Daun Jeruk Rp 40,000
Rp 38,000 Rp 950 4 250 gr Bawang Merah utuh Rp 38,000
Rp - 5 150 gr Bawang Putih utuh Rp 32,000
Rp - 6 150 gr Gula Merah Rp 14,500
Rp - Seasoning :
 Rp - 7 20 gr Garam Rp 3,500
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - PER BUNGKUS 250GR
Rp - 1500gr
Rp 12,494 COST GROSS

Dori (1rcp / 1po) Beef Wellington (1rcp / 1po)

PRICE TOTAL NO AMOUNT INGREDIENT PRICE
UNIT PRICE QTY UNIT UNIT
Rp 65,000 Rp 8,125 1 75 gr Beef Sirloin Rp 110,000
Rp 26,500 Rp 5,837 2 1 pcs Puff Pastry Rp 14,500
Rp 32,000 Rp 160 3 30 gr Butter Rp 26,500
Rp 39,000 Rp 1,950 4 30 gr Mushroom Champignon Rp 38,000
Rp 7,000 Rp 140 5 30 gr Chopped Onions Rp 23,500
Rp - 6 8 gr Chopped Celery Stick Rp 32,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 16,212 COST GROSS
2000 ML/400 ML
v
adi (1rcp / 41 bungkus) KUAH TOMYAM
PRICE TOTAL NO AMOUNT INGREDIENT PRICE
 NO INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 22,000 Rp 44,000 30 GR SEREH Rp 25,000
Rp - Rp - 90 GR TOMYAM PASTE Rp 168,000
Rp - 40 GR GULA MERAH Rp 14,500
Rp - Rp - 10 GR DAUN JERUK Rp 40,000
Rp - Rp - 20 GR DAUN KETUMBAR Rp 70,000
Rp - Rp - 3 GR PAPRIKA POWDER Rp 20,000
Rp - 10 GR GULA PASIR Rp 11,400
Rp - 200 GR LEMON LOKAL Rp 38,000
Rp - 10 GR CHICKEN POWDER Rp 66,000
Rp - 3 L AIR Rp 12,500
Rp - 300 GR TOMATO KETCHUP Rp 66,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - 2000ml
Rp 44,000 COST GROSS
LABOUR + OVERHEAD 5%

CHICKEN FAJITAS ( 1 PO )
& GREEN PAPRIKA AMOUNT PRICE
NO INGREDIENT
PRICE TOTAL QTY UNIT UNIT
UNIT PRICE 1 BREAST FILLET
Rp 72,000 Rp 3,240 2 PAPRIKA MERAH
Rp 52,000 Rp 2,340 3 CABE HIJAU BESAR
Rp 3,500 Rp 7 4 BAWANG BOMBAY
Rp 280,000 Rp 280 5 ICE BERG LETUCE
Rp - 6 CUMIN POWDER
Rp - 7 PAPRIKA POWDER
Rp - 8 BAWANG PUTIH
Rp - 9 JAHE
Rp - 10 MOZARELLA CHEESE
Rp - 11 TOMAT MERAH
Rp - 12 TORTILLA FLOUR
Rp - 13 OREGANO
Rp - 14 CHICKEN POWDER
Rp - 15 MERICA
 Rp - 16 GULA PUTIH
Rp - 17 DAUN KEMANGI (GARNISH)
Rp - 18 TOMATO SALSA
Rp - 19 KERTAS ROTI
Rp -
Rp - COST GROSS
Rp 5,867 LABOUR + OVERHEAD 5%
20% Rp 1,173 BASIC COST
Rp 7,040 TOTAL PRICE 32%
30% Rp 23,468 TAX AND SERVICE 13.50%
13.50% Rp 3,168 SELLING PRICE
Rp 26,636

RING (ga usah) CHOCOLATE TOAST BREAD ( 1 PO )

PRICE TOTAL NO AMOUNT INGREDIENT PRICE
UNIT PRICE QTY UNIT UNIT
Rp 23,500 Rp 2,350 1 ROTI CICADAS
Rp - 2 SELAI COKLAT
Rp 180,000 Rp 540 3 PASTRY CREAM
Rp 7,040 Rp 211 4 SKM PUTIH
Rp 25,000 Rp 900 5 CHOCO CIPS(GARNIS)
Rp - 6 DAUN PANDAN(GARNISH)
Rp 3,500 Rp 35 7 BUTER
Rp 280,000 Rp 280
Rp 204,000 Rp 567
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 4,883 COST GROSS
20% Rp 977 LABOUR + OVERHEAD 5%
Rp 5,859 BASIC COST
30% Rp 19,531 TOTAL PRICE 32%
 13.50% Rp 2,637 TAX AND SERVICE 13.50%
Rp 22,168 SELLING PRICE

EQUE SAUCE CHEESE SAUCE

PRICE TOTAL NO AMOUNT PRICE
INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 291,013 Rp 1,164 1 250 GR MOZARELLA Rp 95,000
Rp - Rp - 2 150 GR CHEDDAR CHEESE Rp 162,500
Rp - Rp - 3 500 ML CREAM GOURMET Rp 39,000
Rp - 4 250 ML FRESH MILK Rp 15,950
Rp - 5 30 GR FRESNCH MUSTARD Rp 24,000
Rp - 6 20 GR GULA PASIR Rp 11,400
Rp - 7 5 GR KAYUMANIS Rp 100,000
Rp - 8 15 GR TEPUNG MAIZENA Rp 15,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp - YIELDS :
Rp -
Rp -
Rp 1,164 COST GROSS
20% Rp 233 LABOUR + OVERHEAD 20%
Rp 1,397 BASIC COST
30% Rp 4,656 TOTAL PRICE 30%
13.50% Rp 629 TAX AND SERVICE 13.50%
Rp 5,285 SELLING PRICE

AUSAGE FRANKFURTHER
PRICE TOTAL NO AMOUNT PRICE
INGREDIENT
UNIT PRICE QTY UNIT UNIT
Rp 76,800 Rp 5,990 40 GR FRANKFURTER Rp 43,000
Rp -
 Rp -
Rp -
Rp - COST GROSS
Rp 5,990 LABOUR + OVERHEAD 20%
20% Rp 1,198 BASIC COST
Rp 7,188 TOTAL PRICE 30%
30% Rp 23,962 TAX AND SERVICE 13.50%
13.50% Rp 3,235 SELLING PRICE
Rp 27,196

PRICE TOTAL
UNIT PRICE
Rp 38,000 Rp 760
Rp 23,500 Rp 940
Rp -
Rp -
Rp -
Rp -
Rp 1,700
20% Rp 340
Rp 2,040
30% Rp 6,800
13.50% Rp 918
Rp 7,718
 TAHU WALIK
TOTAL AMOUNT PRICE TOTAL
NO INGREDIENT
PRICE QTY UNIT UNIT PRICE
Rp 2,400 4 pcs tahu pong Rp 800 Rp 3,200
Rp 1,442 80 gr adonan udang ayam Rp 61,873 Rp 6,187
Rp 560 50 ml minyak goreng Rp 310,000 Rp 861
Rp 360 20 gr sambal kecap Rp 23,843 Rp 954
Rp 475 Rp -
Rp 82 Rp -
Rp 1,500 Rp -
Rp 240 Rp -
Rp 270 Rp -
Rp 954 Rp -
Rp 1,722 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 10,005 COST GROSS Rp 11,202
Rp - Rp -
Rp 10,005 Rp 11,202
Rp 28,585 TOTAL PRICE 35% Rp 32,006
Rp - Rp -
Rp 28,585 SELLING PRICE Rp 32,006

CHICKEN STICK (KIDS)

TOTAL AMOUNT PRICE TOTAL
NO INGREDIENT
PRICE QTY UNIT UNIT PRICE
Rp 2,791 150 gr adonan chicken nuggets Rp 52,039 Rp 5,576
Rp 1,821 1 gr egg wash Rp 30,000 Rp 2,000
Rp 653 20 gr cheese sauce Rp 25,804 Rp 607
Rp 1,500 30 gr tomato ketchup Rp 93,100 Rp 490
Rp 280 1 lmbr kertas minyak motif Rp 1,000 Rp 1,000
Rp 1,722 50 ml minyak goreng Rp 310,000 Rp 861
Rp - 30 gr tepung panko Rp 30,000 Rp 900
Rp - Rp -
 Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 8,768 COST GROSS Rp 11,434
Rp - Rp -
Rp 8,768 BASIC COST Rp 11,434
Rp 25,051 TOTAL PRICE 35% Rp 32,668
Rp - Rp -
Rp 25,051 SELLING PRICE Rp 32,668

gr SAMBAL TERASI yield=900gr

TOTAL AMOUNT PRICE TOTAL
NO INGREDIENT
PRICE QTY UNIT UNIT PRICE
Rp 8,167 500 gr cabe merah Rp 120,000 Rp 60,000
Rp 3,900 100 gr rawit domba Rp 100,000 Rp 10,000
Rp 1,500 20 gr bawang putih Rp 50,000 Rp 1,000
Rp 665 50 gr bawang merah Rp 45,000 Rp 2,250
Rp 220 200 gr tomat merah Rp 16,000 Rp 3,200
Rp 6,774 50 gr terasi juek Rp 8,500 Rp 1,700
Rp 1,150 5 gr garam Rp 15,000 Rp 150
Rp 2,400 10 gr msg 41000 Rp 410
Rp 1,242 40 gr gula merah 25000 Rp 1,000
Rp - 100 ml minyak goreng Rp 310,000 Rp 1,722
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 26,018 COST GROSS Rp 81,432
 ADONAN CHICKEN NUGGETS yield=1400gr
AMOUNT PRICE TOTAL
NO INGREDIENTS
QTY UNIT UNIT PRICE
500 gr ayam dada fillet blend Rp 50,000 Rp 25,000
4 gr roti tawar Rp 17,000 Rp 6,800
1 scht susu dencow putih Rp 4,000 Rp 4,000
3 gr rosemary Rp 13,300 Rp 399
2 gr merica Rp 130,000 Rp 260
20 gr gula pasir Rp 17,500 Rp 350
10 gr chicken powder Rp 95,000 Rp 950
5 gr totole kaldu jamur Rp 96,000 Rp 480
Rp - 200 gr bawang bombay chop 39000 Rp 7,800
Rp - 2 pcs telur ayam Rp 30,000 Rp 4,000
Rp - 100 gr tepung maizena 20000 Rp 2,000
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 61,873 COST GROSS Rp 52,039

TOTAL AMOUNT PRICE TOTAL

NO INGREDIENTS
PRICE QTY UNIT UNIT PRICE
Rp - Rp -
Rp - Rp -
Rp -
Rp -
Rp -
Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - COST GROSS Rp -
Rp - LABOUR + OVERHEAD 20% Rp -
Rp - BASIC COST Rp -
Rp - TOTAL PRICE 35% Rp -
Rp - TAX AND SERVICE 13.50% Rp -
Rp - SELLING PRICE Rp -

TOTAL AMOUNT PRICE TOTAL

NO INGREDIENT
PRICE QTY UNIT UNIT PRICE
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - 14 Rp -
Rp - 15 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - COST GROSS Rp -
Rp - LABOUR + OVERHEAD 5% Rp -
Rp - BASIC COST Rp -
 Rp - TOTAL PRICE 38% Rp -
Rp - TAX AND SERVICE 13.50% Rp -
Rp - SELLING PRICE 65,5RB Rp -

1100 POTATO WEDGES yield=2500

AMOUNT PRICE TOTAL
NO INGREDIENTS
QTY UNIT UNIT PRICE
Rp 5,850 2000 gr kentang dieng Rp 19,000 Rp 38,000
Rp 10,000 50 gr bawang putih blend Rp 50,000 Rp 2,500
Rp 10,000 2 gr rosemary Rp 13,300 Rp 266
Rp 2,000 5 gr totole kaldu jamur Rp 96,000 480
Rp 8,375 20 gr butter Rp 216,000 Rp 4,320
Rp 960 10 gr knor chicken powder Rp 95,000 Rp 950
Rp 1,425 Rp -
Rp 88 Rp -
Rp 260 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 38,958 COST GROSS Rp 46,516

TOTAL NO AMOUNT INGREDIENT PRICE TOTAL

PRICE QTY UNIT UNIT PRICE
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - COST GROSS Rp -
Rp - LABOUR + OVERHEAD 20% Rp -
Rp - BASIC COST Rp -
Rp - TOTAL PRICE 30% Rp -
Rp - TAX AND SERVICE 13.50% Rp -
Rp - SELLING PRICE Rp -

TOTAL NOAMOUNT INGREDIENT PRICE TOTAL

PRICE QTY UNIT UNIT PRICE
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - COST GROSS Rp -
Rp - LABOUR + OVERHEAD 20% Rp -
 Rp - BASIC COST Rp -
Rp - TOTAL PRICE 36% Rp -
Rp - TAX AND SERVICE 13.50% Rp -
Rp - SELLING PRICE Rp -

TOTAL AMOUNT PRICE TOTAL

NO INGREDIENT NO
PRICE QTY UNIT UNIT PRICE
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - COST GROSS Rp -
Rp - LABOUR + OVERHEAD 20% Rp -
Rp - BASIC COST Rp -
Rp - TOTAL PRICE 30% Rp -
Rp - TAX AND SERVICE 13.50% Rp -
Rp - SELLING PRICE Rp -

) FRUITY APPLE STEEW (1 PO ) NEW

TOTAL AMOUNT PRICE TOTAL
NO INGREDIENT NO
PRICE QTY UNIT UNIT PRICE
Rp 1,094 1 75 gr Apel malang Rp 36,000 Rp 2,700 1
Rp 5,500 2 15 gr Nangka ( dice ) Rp 25,000 Rp 375 2
Rp 1,645 3 15 gr Nanas ( dice ) Rp 8,500 Rp 510 3
Rp - 4 15 gr Strawberry ( dice ) Rp 35,000 Rp 525 4
Rp 141 5 5 gr Daun mint Rp 59,000 Rp 295 5
Rp 375 6 75 gr Green apple sauce Rp 7,846 Rp 1,961
 Rp 360 7 10 gr Crispy basket Rp 1,775 Rp 178
Rp - 8 5 gr whipped cream Rp 5,570 Rp 232
Rp 350 9 Rp -
Rp 262 10 Rp -
Rp 240 11 Rp -
Rp - 12 Rp -
Rp 14 13 Rp -
Rp 132 14 Rp -
Rp 280 Rp -
Rp 395 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 10,787 COST GROSS Rp 6,776
Rp 539 LABOUR + OVERHEAD 5% Rp 339
Rp 11,327 BASIC COST Rp 7,115
Rp 29,807 TOTAL PRICE 30% Rp 23,716
Rp 4,024 TAX AND SERVICE 13.50% Rp 3,202
Rp 33,831 SELLING PRICE Rp 26,918

po) ICE RED BEAN CHOCHOLATE CINNAMON (1po) NEW

TOTAL AMOUNT PRICE TOTAL
NO INGREDIENT NO
PRICE QTY UNIT UNIT PRICE
Rp 1,094 1 40 gr Kacang merah Rp 8,000 Rp 320 1
Rp 4,400 2 20 gr SKM putih Rp 8,125 Rp 422 2
Rp 1,420 3 30 gr Gula pasir Rp 11,400 Rp 342 3
Rp 705 4 5 gr Kayu manis Rp 100,000 Rp 500 4
Rp 1,375 5 15 gr Coklat powder Rp 13,500 Rp 4,500
Rp 443 6 30 gr Tape singkong Rp 6,000 Rp 180
Rp 100 7 40 gr Ice cream vanilla Rp 131,670 Rp 1,317
Rp - 8 15 gr Nata de coco Rp -
Rp 913 9 5 gr Kacang tanah Rp 30,000 Rp 150
Rp - 10 10 gr Strawberry Rp 35,000 Rp 350
Rp 14 11 3 gr Daun pandan Rp 2,000 Rp 120
Rp 23 12 5 gr Kismis Rp -
Rp - 13 5 ml Santan kara Rp 8,500 Rp 213
Rp 300 14 750 ml Amidis Rp 12,500 Rp 493
Rp 346 Rp -
Rp - Rp -
Rp 225 Rp -
Rp 395 Rp -
Rp - Rp -
Rp -
Rp 11,752 COST GROSS Rp 8,907
 Rp 2,350 LABOUR + OVERHEAD 5% Rp 445
Rp 14,102 BASIC COST Rp 9,352
Rp 47,006 TOTAL PRICE 30% Rp 31,173
Rp 6,346 TAX AND SERVICE 13.50% Rp 4,208
Rp 53,352 SELLING PRICE Rp 35,382
Rp 45,500
po) SWEET BANANA CREAM (1PO) NEW
TOTAL AMOUNT PRICE TOTAL
NO INGREDIENT NO
PRICE QTY UNIT UNIT PRICE
Rp 1,975 1 100 gr Pisang Nangka Rp 14,500 Rp 1,450 1
Rp 1,975 2 60 gr Es cream vanilla Rp 131,670 Rp 1,975 2
Rp 1,975 3 20 gr Cheese Chedar Rp 162,500 Rp 1,625 3
Rp 1,050 4 15 gr Strawberry Fresh Rp 35,000 Rp 525 4
Rp 375 5 3 gr Corn Flakes Rp 30,000 Rp 331 5
Rp 395 6 1 gr Daun Mint Fresh Rp 59,000 Rp 59 6
Rp - 7 30 gr santan kara Rp 8,500 Rp 1,275 7
Rp - Rp - 8
Rp - Rp - 9
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 7,745 COST GROSS Rp 7,240
Rp 387 LABOUR + OVERHEAD 5% Rp 362
Rp 8,132 BASIC COST Rp 7,602
Rp 25,413 TOTAL PRICE 30% Rp 25,340
Rp 3,431 TAX AND SERVICE 13.50% Rp 3,421
Rp 28,844 SELLING PRICE Rp 28,761

o) Adonan Pisang (1rcp / 4po)

TOTAL NO AMOUNT INGREDIENT PRICE TOTAL NO
PRICE QTY UNIT UNIT PRICE
Rp 1,175 1 50 gr TEPUNG BERAS Rp 14,000 Rp 1,400 1
Rp - 2 50 gr TEPUNG TAPIOKA Rp 9,000 Rp 450 2
Rp 1,800 3 20 gr Gula Putih Rp 11,400 Rp 228 3
Rp 528 4 5 gr GARAM Rp 3,500 Rp 35
Rp 1,500 5 2 gr baking powder Rp 8,500 Rp 340
 Rp - 6 200 ml amidis Rp 12,500 Rp 132
Rp 132 Rp -
Rp 680 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - 327GR Rp -
Rp 5,815 COST GROSS Rp 2,585

50po) Waffle (1rcp / 1 po)

TOTAL NO AMOUNT INGREDIENT PRICE TOTAL NO
PRICE QTY UNIT UNIT PRICE
Rp 4,500 1 100 gr Tepung Waffle Rp 27,000 Rp 2,700 1
Rp 11,750 2 20 gr Butter Rp 26,500 Rp 2,335 2
Rp 4,800 3 10 ml Fresh Milk Rp 15,950 Rp 160 3
Rp 85,000 4 90 ml Air Rp 12,500 Rp 59 4
Rp 6,000 Rp - 5
Rp 8,000 Rp - 6
Rp 25,850 Rp - 7
Rp 10,200 Rp - 8
Rp 658 Rp -
Rp 20,480 Rp -
Rp - Rp -
Rp 3,200 Rp -
Rp 1,400 Rp -
Rp 105 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - 5000ml Rp -
Rp 181,943 COST GROSS Rp 5,254

o) Grill Beef Cordon Bleu (1rcp / 1po)

 TOTAL NO AMOUNT INGREDIENT PRICE TOTAL
PRICE QTY UNIT UNIT PRICE
Rp 5,263 1 130 gr Beef Tenderloin Rp 135,000 Rp 17,550
Rp 4,500 2 7 gr Smoked Beef Rp 126,000 Rp 882
Rp 2,400 3 10 gr Mozarella Cheese Rp 95,000 Rp 950
Rp 4,700 Rp -
Rp 1,280 Rp -
NO
Rp 1,600 Rp -
Rp 3,300 Rp - 1
Rp 1,400 Rp - 2
Rp 840 Rp - 3
Rp 500 Rp - 4
Rp - Rp -
Rp 140 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 25,923 COST GROSS Rp 19,382

po) Blackpepper Sauce (1rcp / po)

TOTAL NO AMOUNT INGREDIENT PRICE TOTAL
PRICE QTY UNIT UNIT PRICE
Rp 7,600 1 150 gr Blackpepper (crushed) Rp 20,000 Rp 30,000
Rp 658 2 1000 ml Air Mineral Rp 12,500 Rp 658
Rp 10,200 3 100 gr Demiglace (instant) Rp 102,000 Rp 10,200
Rp 1,520 4 40 gr Bawang Merah Rp 38,000 Rp 1,520
Rp 640 5 20 gr Bawang Putih Rp 32,000 Rp 640
Rp 1,595 6 100 ml Air Kaldu / Stock Rp 25,923 Rp 305
NO
Rp 305 Rp -
Rp - Rp - 1
Rp - Rp - 2
Rp - Rp - 3
Rp - Rp - 4
Rp - Rp - 5
Rp - Rp - 6
Rp - Rp - 7
Rp - Rp - 8
 Rp - Rp - 9
Rp - Rp - 10
Rp - Rp - 11
Rp - Rp - 12
Rp - 905 GR Rp -
Rp 22,518 COST GROSS Rp 43,323

5ltr) Sambal Buntut (1rcp / 25po)

TOTAL NO AMOUNT INGREDIENT PRICE TOTAL
PRICE QTY UNIT UNIT PRICE
Rp 9,000 1 1000 gr Cengek Domba Rp 74,000 Rp 74,000
Rp 7,050 2 50 gr Bawang Putih Rp 32,000 Rp 1,600
Rp 3,200 3 30 ml Air Rp 12,500 Rp 20
Rp 2,400 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
NO
Rp - Rp -
Rp - Rp - 1
Rp - Rp - 2
Rp - Rp - 3
Rp - Rp - 4
Rp - Rp - 5
Rp - PER BUNGKUS 250GR Rp - 6
Rp - 1000gr Rp - 7
Rp 21,650 COST GROSS Rp 75,620 8
9
/ 75po) Tomato Concase ( 1rcp ) 10
TOTAL NO AMOUNT INGREDIENT PRICE TOTAL 11
PRICE QTY UNIT UNIT PRICE 12
Rp 30,000 1 800 gr Boiled Tomato Rp 13,100 Rp 10,480
Rp 13,750 2 150 gr Bawang Daun Rp 24,000 Rp 3,600
Rp 1,200 3 200 gr Chopped Garlic Rp 32,000 Rp 6,400
Rp 9,500 Rp -
Rp 4,800 Rp -
Rp 2,175 Rp -
Rp - Rp -
 Rp 140 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
NO
Rp - Rp -
Rp - 1000gr Rp - 1
Rp 61,565 COST GROSS Rp 20,480 2
3
1po) Coleslaw (1rcp / 8po) 4
TOTAL NO AMOUNT INGREDIENT PRICE TOTAL 5
PRICE QTY UNIT UNIT PRICE 6
Rp 8,250 1 100 gr Kol Putih (sliced) Rp 14,000 Rp 1,400 7
Rp 1,450 2 80 gr Wortel (sliced) Rp 18,000 Rp 1,440 8
Rp 3,502 3 20 ml Mayonaise Rp 110,000 Rp 733 9
Rp 1,140 4 5 ml Honey Rp 85,000 Rp 654 10
Rp 705 5 3 ml SunQuick Orange Rp 92,500 Rp 139
Rp 256 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - 200gr Rp -
Rp 15,303 COST GROSS Rp 4,366

CREAM SOUP BASE ( 7500gr/150gr=50prt) CRISP

TOTAL NO AMOUNT INGREDIENT PRICE TOTAL NO
 NO INGREDIENT NO
PRICE QTY UNIT UNIT PRICE
Rp 750 1 1000 GR KNOR SOUP BASE Rp 70,000 Rp 70,000 1
Rp 15,120 2 1000 ML CREAM GOURMET Rp 39,000 Rp 39,000 2
Rp 580 3 1000 ML FRESH MILK Rp 15,950 Rp 15,950 3
Rp 400 4 227 GR BUTTER Rp 26,500 Rp 26,500 4
Rp 1,400 5 4000 ML AMIDIS Rp 12,500 Rp 2,632 5
Rp 480 Rp - 6
Rp 114 Rp - 7
Rp 7,600 Rp - 8
Rp 660 Rp - 9
Rp 1,974 Rp - 10
Rp 3,300 Rp - 11
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - 1 PORTION =150 GR. Rp -
Rp - 1 RECIPE = 7500GR Rp -
Rp 32,378 COST GROSS Rp 154,082
Rp 1,619

O) BEEF FAJITAS ( 1 PO )
TOTAL AMOUNT PRICE TOTAL
NO INGREDIENT
PRICE QTY UNIT UNIT PRICE
Rp - 1 TOPSIDE BEEF Rp -
Rp - 2 PAPRIKA HIJAU Rp -
Rp - 3 CABE HIJAU BESAR Rp -
Rp - 4 BAWANG BOMBAY Rp -
NO
Rp - 5 ICE BERG LETUCE Rp -
Rp - 6 CUMIN POWDER Rp - 1
Rp - 7 PAPRIKA POWDER Rp - 2
Rp - 8 BAWANG PUTIH Rp - 3
Rp - 9 JAHE Rp - 4
Rp - 10 MOZARELLA CHEESE Rp - 5
Rp - 11 TOMAT MERAH Rp - 6
Rp - 12 TORTILLA FLOUR Rp - 7
Rp - 13 OREGANO Rp -
Rp - 14 CHICKEN POWDER Rp -
Rp - 15 MERICA Rp -
 Rp - 16 GULA PUTIH Rp -
Rp - 17 DAUN KEMANGI (GARNISH) Rp -
Rp - 18 TOMATO SALSA Rp -
Rp - 19 KERTAS ROTI Rp -
Rp - Rp -
Rp - COST GROSS Rp -
Rp - LABOUR + OVERHEAD 5% Rp -
Rp - BASIC COST Rp -
Rp - TOTAL PRICE 32% Rp -
Rp - TAX AND SERVICE 13.50% Rp -
Rp - SELLING PRICE Rp -

( 1 PO ) CREAM AND CHEESE TOAST BREAD ( 1 PO )

TOTAL NO AMOUNT INGREDIENT PRICE TOTAL
PRICE QTY UNIT UNIT PRICE
Rp - 1 ROTI CICADAS Rp -
Rp - 2 PASTRY CREAM Rp -
NO
Rp - 3 SKM PUTIH Rp -
Rp - 4 BUTER Rp - 1
Rp - 5 CHEDDAR CHEESE Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - COST GROSS Rp -
Rp - LABOUR + OVERHEAD 5% Rp -
Rp - BASIC COST Rp -
Rp - TOTAL PRICE 32% Rp -
Rp - TAX AND SERVICE 13.50% Rp -
Rp - SELLING PRICE Rp -

BFAST BEEF COCKTAIL SAUSAGE ( 1 PO )

TOTAL NO AMOUNT INGREDIENT PRICE TOTAL
PRICE QTY UNIT UNIT PRICE
Rp 23,750 Rp -
Rp 12,188 Rp -
NO
Rp 19,500 Rp -
Rp 3,988 Rp -
Rp 3,200 Rp -
Rp 228 Rp -
Rp 500 Rp -
Rp 225 Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp 63,578 COST GROSS Rp -
Rp 12,716 LABOUR + OVERHEAD 5% Rp -
Rp 76,294 BASIC COST Rp -
Rp 254,312 TOTAL PRICE 32% Rp -
Rp 34,332 TAX AND SERVICE 13.50% Rp -
Rp 288,644 SELLING PRICE Rp -

TOTAL
PRICE
Rp 1,720
Rp -
Rp -
Rp -
Rp 1,720
Rp 344
Rp 2,064
Rp 6,880
Rp 929
Rp 7,809
 AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 20% Rp -
BASIC COST Rp -
30% Rp -
13.50% Rp -
Rp -

GREEN APPLE SAUCE 1RECIPIE 300 gr

AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
10 gr Maizena Rp 15,000 Rp 150
1 ml Pandan esence Rp 6,600 Rp 220
50 gr Gula pasir Rp 11,400 Rp 570
100 ml Amidis Rp 12,500 Rp 66
180 gr Lemon lokal Rp 38,000 Rp 6,840
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 7,846

CRISPY BASKET 1 RECIPIE 100 gr

AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
50 gr Tepung pancake Rp 27,000 Rp 1,350
2 gr Baking powder Rp 8,500 Rp 378
3 gr Garam Rp 3,500 Rp 21
40 ml Amidis Rp 12,500 Rp 26
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 1,775
 FRUIT BASKET (1 PO ) NEW
AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
15 gr Nangka Rp 25,000 Rp 375
15 gr Nanas Rp 8,500 Rp 510
15 gr Apel malang Rp 36,000 Rp 540
15 gr Strawberry Rp 35,000 Rp 525
5 ml Rum esence Rp 15,650 Rp 1,223
16 gr Palm suiker Rp 12,000 Rp 384
10 gr Crispy basket Rp 1,775 Rp 178
5 gr Daun mint Rp 59,000 Rp 2,950
60 gr strawberry ice cream Rp 131,670 Rp 1,975
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 8,659
LABOUR + OVERHEAD 5% Rp 433
BASIC COST Rp 9,092
TOTAL PRICE 30% Rp 30,307
TAX AND SERVICE 13.50% Rp 4,091
SELLING PRICE Rp 34,399

WHIPPED CREAM 1 RECIPIE 120 gr

AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE
100 Whipping cream Rp 50,000 Rp 5,000
50 Gula pasir Rp 11,400 Rp 570
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 5,570

POLLO CREMA FORMAGGIO BREAD ( 1PO)

AMOUNT INGREDIENT PRICE TOTAL
QTY UNIT UNIT PRICE
1 prt ROTI CICADAS Rp 3,500 Rp 875
20 GR GROUND CHICKEN Rp 55,000 Rp 1,100
40 GR BECHAMEL SAUCE Rp 24,899 Rp 1,172
30 GR BBQ SAUCE Rp 291,013 Rp 582
20 GR MOZARELLA CHEESE Rp 95,000 Rp 1,900
0.5 GR OREGANO Rp 300,000 Rp 150
1 GR CHICKEN POWDER Rp 66,000 Rp 66
1 GR PARSLEY Rp 7,000 Rp 70
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 5,915
LABOUR + OVERHEAD 5% Rp 296
BASIC COST Rp 6,210
 TOTAL PRICE 32% Rp 19,408
TAX AND SERVICE 13.50% Rp 2,620
SELLING PRICE Rp 22,028

BECHAMEL SAUCE ( 1rcp=800gr )

AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
50 GR BUTTER Rp 26,500 Rp 5,837
300 GR TERIGU Rp 7,040 Rp 2,112
1000 ML FRESH MILK Rp 15,950 Rp 15,950
2 GR BIJI PALA Rp 10,000 Rp 1,000
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp 24,899

DEEP FRIED CHICKEN BUQUETTE ( 1PO )

AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
CHICKEN BREAST FILLET Rp -
TELUR AYAM Rp -
TEPUNG MAIZENA Rp -
BIJI PALA Rp -
KULIT LUMPIA Rp -
MINYAK WIJEN Rp -
CHICKEN POWDER Rp -
OYSTER SAUCE Rp -
 MERICA Rp -
SAUS BANGKOK Rp -
DAUN PANDAN Rp -
MINYAK GORENG Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 32% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE Rp -

Q CHICKEN BURITOS ( 1PO )

AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
BREAST FILLET Rp -
PAPRIKA POWDER Rp -
CUMIN POWDER Rp -
DAUN KETUMBAR Rp -
ICE BERG LETUCE Rp -
TOMAT MERAH Rp -
CHEDDAR CHEESE Rp -
MAYONAISE Rp -
SALSA SAUCE Rp -
TORTILLA Rp -
MARGARINE Rp -
KERTAS ROTI Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 32% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE Rp -

QUESADILLAS ( 1PO )
AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
BREAST FILLET Rp -
BAWANG BOMBAY Rp -
NANAS Rp -
CABE MERAH TANJUNG Rp -
TOMATO PURE SAUCE Rp -
MOZARELLA CHEESE Rp -
CHICKEN POWDER Rp -
CURY POWDER Rp -
DAUN KETUMBAR Rp -
TORTILA FLOUR Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 32% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE Rp -

CRISPY CHICKEN SPRING ROLL/LUMPIA GORENG ( 1 PO )

AMOUNT INGREDIENT PRICE TOTAL
 INGREDIENT
QTY UNIT UNIT PRICE
BREAST FILLET Rp -
KECAP MANIS Rp -
OYSTER SAUCE Rp -
BAWANG BOMBAY Rp -
KUCAI Rp -
CHICKEN POWDER Rp -
GULA MERAH Rp -
MERICA Rp -
KULIT LUMPIA Rp -
MINYAK GORENG Rp -
KECAP ASIN Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -

BASIC COST Rp -
TOTAL PRICE 32% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE Rp -

BLUE BERRY TOAST BREAD ( 1 PO )

AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
ROTI CICADAS Rp -
SELAI BLUEBERY Rp -
PASTRY CREAM Rp -
BUTER Rp -
SKM PUTIH Rp -
YUPI BLUEBERRY(GARNISH) Rp -
DAUN PANDAN(GARNISH) Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 32% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE Rp -

CANDYS COOKIES TOAST

AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
ROTI CICADAS Rp -
SELAI KACANG Rp -
SELAI COKLAT Rp -
OREO CRUST (TOPING) Rp -
SKM PUTIH Rp -
MARSH MELLOW TORCH(GARNISH) Rp -
PANDAN LEAF ( GARNISH ) Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
 LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 32% Rp -

TAX AND SERVICE 13.50% Rp -

SELLING PRICE Rp -

GOURMET CHICKEN BFAST ( 1PO )

AMOUNT PRICE TOTAL
INGREDIENT
QTY UNIT UNIT PRICE
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
COST GROSS Rp -
LABOUR + OVERHEAD 5% Rp -
BASIC COST Rp -
TOTAL PRICE 32% Rp -
TAX AND SERVICE 13.50% Rp -
SELLING PRICE Rp -
 Data Prices list Shakarasa
Periode Bulan 30 Desember 2023

No VEGETABLES Satuan Harga

1 Bawang Bombay kg Rp 39,000 Rp 39
2 Bawang Daun kg Rp 24,000 Rp 24
3 Bawang Putih kg Rp 50,000 Rp 50
4 Bawang Merah kg Rp 45,000 Rp 45
5 Buncis kg Rp 25,000 Rp 25
6 Cabe Gendot kg Rp 40,000 Rp 40
7 Cabe Ijo kg Rp 60,000 Rp 60
8 Cabe Keriting Ijo kg Rp 60,000 Rp 60
9 Cabe Keriting Merah kg Rp 90,000 Rp 90
10 Cabe Merah Tanjung kg Rp 120,000 Rp 120
11 Cabe Rawit Ijo kg Rp 60,000 Rp 60
12 Cabe Rawit Merah kg Rp 100,000 Rp 100
13 Daun Jeruk kg Rp 40,000 Rp 40
14 Daun Kari kg Rp 75,000 Rp 75
15 Daun Kemangi ikat ikat Rp 5,000 Rp 5
16 Daun Ketumbar ikat Rp 15,000 Rp 15
17 Daun Kunyit ikat ikat Rp 8,000 Rp 8
18 Daun Pandan ikat ikat Rp 5,000 Rp 5
19 Daun Parsley ikat Rp 15,000 Rp 15
20 Daun Pisang ikat ikat Rp 15,000 Rp 15
21 Daun Salam ikat ikat Rp 8,000 Rp 8
22 Bunga Pepaya kg Rp 50,000 Rp 50
23 Jagung Manis kg Rp 17,500 Rp 18
24 Jahe kg Rp 35,000 Rp 35
25 Jamur Tiram kg Rp 25,000 Rp 25
26 Jeruk Sambal kg Rp 35,000 Rp 35
27 Kacang Panjang kg Rp 24,000 Rp 24
28 Kacang Tanah kg Rp 40,000 Rp 40
29 Kangkung ikat ikat Rp 5,500 Rp 6
30 Kecombrang btg btg Rp 8,000 Rp 8
31 Kelapa Parut kg Rp 25,000 Rp 25
32 Kencur kg Rp 30,000 Rp 30
33 Kentang kg Rp 19,000 Rp 19
34 Kol Putih kg Rp 12,000 Rp 12
35 Kol Ungu kg Rp 40,000 Rp 40
36 Kunyit kg Rp 20,000 Rp 20
37 Labu Siam kg Rp 20,000 Rp 20
38 Lengkuas kg Rp 20,000 Rp 20
39 Lobak Ungu Rp -
40 Oncom grm Rp 40 Rp 0
41 Paprika Hijau kg Rp 45,000 Rp 45
42 Paprika Kuning kg Rp 70,000 Rp 70
43 Paprika Merah kg Rp 78,000 Rp 78
44 Pete papan papan Rp 9,000 Rp 9
45 Saosin kg Rp 12,000 Rp 12
46 Selada Air ikat Rp 13,000 Rp 13
47 Selada Bokor Rp -
48 Selada Keriting kg Rp 16,000 Rp 16
49 Seledri kg Rp 50,000 Rp 50
50 Sereh kg Rp 20,000 Rp 20
51 Tahu Kuning pack pack Rp 12,000 Rp 12
52 Tahu Sumedang pcs Rp 800 Rp 1
53 Tahu Yun Yi pcs Rp 8,000 Rp 8
54 Tauge Rp -
55 Tempe Bulat papan Rp 9,000 Rp 9
56 Tempe Mendoan ikat Rp 10,000 Rp 10
57 Terong Ungu kg Rp 20,000 Rp 20
58 Timun kg Rp 13,000 Rp 13
59 Tomat Cherry kg Rp -
60 Tomat Ijo kg Rp 15,000 Rp 15
61 Tomat Merah kg Rp 16,000 Rp 16
62 Wortel kg Rp 16,000 Rp 16
64 Daun Melinjo kg Rp 23,000 Rp 23
65 Eadible Flower pack Rp 23,000 Rp 23
66 Red Radish Rp -
67 Endive Rp -
68 jamur champignon 250gr kg Rp 10,000 Rp -
69 bayam kg Rp 20,000 Rp -
70 Rp -

No FRESH BEEF & CHICKEN Satuan Harga

1 Babat Putih kg Rp 79,000 Rp 79
2 Buntut Mix kg Rp 110,000 Rp 110
3 Daging Senkel kg Rp 130,000 Rp 130
4 Daging Kambing Muda kg Rp 170,000 Rp 170
 5 Daging Susu Rp -
6 Iga Kambing / 250 grm/porsi kg Rp 170,000 Rp 170
7 Iga Ribs / 250 grm kg Rp 125,000 Rp 125
8 Kikil / 200 grm/ porsi kg Rp 90,000 Rp 90
9 Lidah Sapi kg Rp 125,000 Rp 125
10 Sirloin Fat kg Rp 150,000 Rp 150
11 Smoke Beef Rp -
12 Tenderloin kg Rp 160,000 Rp 160
13 Lamb Shank / 500 grm/ porsi kg Rp 170,000 Rp 170
14 Ayam TG ekor Rp 42,500 Rp 43
15 Bebek Lokal kg Rp 55,000 Rp 55
16 Ayam Giling porsi Rp -
17 Fillet Dada kg Rp 50,000 Rp 50
18 Fillet Paha kg Rp 45,000 Rp 45
19 Sayap Ayam Rp -
20 Kulit Ayam kg Rp 25,000 Rp 25
21 Butter Unsalted 270 grm kg Rp 216,000 Rp 216
22 Kulit Pangsit pack Rp 8,000 Rp 8
23 Mie Basah / 130 grm/ porsi kg Rp 32,000 Rp 32
24 Ayam Pejantan ekor Rp 38,000 Rp 38
25 Tape Singkong kg Rp 18,000 Rp 18
26 Telor Asin pcs Rp 5,000 Rp 5
27 Telor Ayam kg Rp 30,000 Rp 30
28 Telor Puyuh kg Rp 40,000 Rp 40
29 ayam broiler 1,2kg 38000 Rp -

No FISH Satuan Harga

1 Cumi Putih kg Rp 95,000 Rp 95
2 Ikan Gurame kg Rp -
3 Ikan Kakap Merah (Kepala) kg Rp 70,000 Rp 70
Kaka[ Filet kg Rp 85,000 Rp 85
4 Ikan Nila kg Rp 45,000 Rp 45
5 Ikan Patin kg Rp 28,000 Rp 28
6 Ikan Peda Merah kg Rp 80,000 Rp 80
7 Ikan Pindang Tongkol kg Rp 85,000 Rp 85
8 Udang Kupas kg Rp 130,000 Rp 130
9 Udang Windu @30/kg kg Rp 135,000 Rp 135

No FRUIT Satuan Harga

 1 Belimbing Bintang Rp -
2 Belimbing Wuluh kg Rp 50,000 Rp 50
3 Bengkuang kg Rp 13,000 Rp 13
4 Jeruk Lemon kg Rp 30,000 Rp 30
5 Jeruk Limo Rp 40,000 Rp 40
6 Jeruk Nipis kg Rp 30,000 Rp 30
7 Kedondong Rp -
8 Mangga Kaweni kg Rp 20,000 Rp 20
9 Nanas bh Rp 15,000 Rp 15
10 Pisang Raja Rp 14,000 Rp 14
11 Mangga Muda kg Rp 25,000 Rp 25
12 Cerry kg Rp 350,000 Rp 350
13 Pisang Tanduk kg Rp 19,000 Rp 19
14 Pepaya Rp -
15 Strawberry kg Rp 50,000 Rp 50
#NAME?
#NAME?
 Data Prices List Shakarasa
No VEGETABLES Satuan Harga Total
1 Brocolli kg Rp 25,000 Rp 25
2 Bunga Rosemary grm Rp 150 Rp 0
3 Caisim kg Rp 12,000 Rp 12
4 Daun mint ikat ikat Rp 3,100 Rp 3
5 Timun kg Rp 12,000 Rp 12
6 Jahe grm Rp 35,000 Rp 35
7 Sereh grm Rp 20,000 Rp 20
8 Daun Pandan ikat Rp 5,000 Rp 5
9 Rosmery grm Rp 150 Rp 0

No FRUIT Satuan Harga Total

1 Cengkaleng kg Rp 25,000 Rp 25
3 Jeruk Peras kg Rp 20,000 Rp 20
4 Jeruk Sunkist kg Rp 35,000 Rp 35
5 Kedondong kg Rp -
6 Kurma kg Rp 35,000 Rp 35
7 Lemon Import kg Rp 35,000 Rp 35
8 Lemon Local kg Rp 17,000 Rp 17
9 Melon kg Rp 18,500 Rp 19
10 Nanas kupas bh Rp 15,000 Rp 30
11 Nangka kg Rp 50,000 Rp 50
12 Sirsak kg Rp 16,000 Rp 16
13 Strawberry kg Rp 50,000 Rp 50
14 Jambu Biji Merah kg Rp 15,500 Rp 16
15 Buah Naga kg Rp 30,000 Rp 30
16 Jeruk Nipis kg Rp 30,000 Rp 30
17 Cengkaleng kg Rp 25,000 Rp 25

No Dairy Satuan Harga Total

1 Fresh Milk Cimory 1 Lt L Rp 17,333 Rp 17
2 Ice Cream Diamond Vanila 8 L ml Rp 195,000 Rp 24
3 Ice Cream Diamond Coklat 8 L ml Rp 195,000 Rp 24
4 Ice Cream Diamond Strawbery ml Rp 195,000 Rp 24
5 Tape Singkong kg Rp 18,000 Rp 18
6 Tape Ketan kg Rp 50,000 Rp 50
7 Cendol Elizabet bks Rp 22,000
8 Ice Tube bal Rp 18,000
 9
10
 Data Prices List Shakarasa
Periode Bulan Desember 2023
No DRY GOODS / GROCIRIES Satuan Harga Total
1 Asam Jawa ( 10 Pack ) pack Rp 30,000 Rp 3,000
2 Baking Powder 81 gr kg Rp 8,000 Rp 98.77
3 Baking Soda 81 grm tube Rp 8,000 Rp 98.77
4 Bawang Goreng kg Rp 100,000 Rp 100
5 Beef Powder tin Rp 94,000 Rp 94
6 Beras kg Rp 337,500 Rp 13,500
7 Biji Wijen kg Rp 73,000 Rp 73
8 Chicken Powder kg Rp 95,000 Rp 95.00
9 Cengkeh #REF!
10 Cuka 650 ml btl Rp 18,000 Rp 27.69
11 Ebi Kering kg Rp 380,000 Rp 380
12 Emping kg Rp 95,000 Rp 95
13 F&N Evaporated Milk 380 grm can Rp 18,000 Rp 47.37
14 Garam 500 grm pack Rp 15,000 Rp 30
15 Gula aren kg Rp 25,000 Rp 25
16 Gula Pasir kg Rp 17,500 Rp 17.50
17 HP Sauce 255 btl Rp 50,000 Rp 196.08
18 Jintan kg #REF!
19 Kacang Mede kg Rp 150,000 Rp 150
20 Kacang Tanah kg Rp 37,000 Rp 37
21 Kapulaga kg Rp 350,000 Rp 350
22 Kayu Manis Rp 150,000 Rp 150
23 Kecap Asin ABC 620 ml btl Rp 22,000 Rp 35.48
24 Kecap Ikan Royal Gold 725 ml btl Rp 45,000 Rp 62.07
25 Kecap Inggris Sedap Wangi 620 ml btl Rp 42,000 Rp 67.74
26 Kecap Manis Bango 1,5 kg kg Rp 52,000 Rp 34.67
27 Kemiri kg Rp 50,000 Rp 50
28 Kerupuk Aci #REF!
29 Kerupuk Udang #REF!
30 Ketumbar Biji kg Rp 45,000 Rp 45
31 Kluwek #REF!
32 Lada Hitam kg Rp 98,000 Rp 98
33 Madu 650 grm tube Rp 100,000 Rp 153.85
34 Margarin Blue Band 1 kg kg Rp 50,000 Rp 50
35 Merica kg Rp 130,000 Rp 130
36 Minyak Goreng 2 L Rp 34,000 #REF!
 37 Minyak Goreng 18 L karton Rp 310,000 Rp 17.22
38 MSG Sas 1 kg kg Rp 41,000 Rp 41
39 Pala Biji kg Rp 230,000 Rp 230
40 Paya Tenderizer 70 grm tube Rp 15,000 Rp 214.29
41 SC Chilli delmomte 5,5 L jer Rp 111,900 Rp 20.35
42 SC Panggang Knorr I Kg tin Rp 127,000 Rp 127
43 SC Tiram Knorr 1 Kg btl Rp 52,500 Rp 52.50
44 SC Tomat delmonte 5,7 L jer Rp 93,100 Rp 16.33
45 Sauce tauco 400 grm btl Rp 40,000 Rp 100
46 Sesame Oil 620 ml btl Rp 38,500 Rp 62.10
47 Tepung Beras 500 grm pack Rp 8,000 Rp 16
48 Tepung Maizena 1 kg pack Rp 20,000 Rp 20
49 Tepung Tapioka 500 grm pack Rp 7,000 Rp 14
50 Tepung Terigu 1 kg kg Rp 13,333 Rp 13.33
51 Terasi pack Rp 8,500 Rp 8,500
52 Staranis kg Rp 230,000 Rp 230
53 Pala Powder kg Rp 255,000 Rp 255
54 Happy Salad oil 5 L Rp 260,000 Rp 52
55 Kacang Tanah kg Rp 37,000 Rp 37
56 Kara Santan 1 L liter Rp 35,000 Rp 35
57 Minyak Keletik 20 ml #REF!
58 Vanili pcs Rp 650 Rp 650
59 Salted Eggs Knorr 400 grm pack Rp 120,000 Rp 300
60 Plam Sugar kg Rp 30,000 Rp 30
61 Kecap Bango Jer 6,2 kg jer Rp 183,000 Rp 29.52
62 Tepung Sagu Patani 500 grm pack Rp 10,000 Rp 20
63 Pewarna Hijau 30 ml btl Rp 12,000 Rp 400
64 Essen Vanilla 60 ml tube Rp 12,000 Rp 200
65 Bumbu Bamboe Gulai 35 grm pack Rp 10,000 Rp 10
66 Essen Pandan 60 ml tube Rp 15,000 Rp 250
67 Bumbu Bamboe Kare 45 grm pack Rp 10,000 Rp 222.22
68 Sasa T pisang Goreng 70 grm pack Rp 3,000 Rp 42.86
69 Sasa T Crispy 70 grm pack Rp 3,500 Rp 50
70 spread cheese prociz 160gr pck Rp 13,400

jahe bubuk kg Rp 58,000

Data Prices List Shakarasa
Periode Bulan Desember 2023
No DRY GOODS / GROCIRIES Satuan Harga Total
1 Anis Star kg Rp 152,500 Rp 152.50
2 Asem pcs Rp 30,000 Rp 3,000
3 Beras Kencur ( 5 sachet ) boks Rp 10,000 Rp 2,000
4 Cengkeh kg Rp 92,500 Rp 92.50
5 Chilli Pepper 500 gr kg Rp 120,000 Rp 120.00
6 Cinnamon Powder 35 grm kg Rp 150,000 Rp 150.00
7 Gula Batu 500 grm kg Rp 50,000 Rp 50.00
8 Gula Pasir kg Rp 16,500 Rp 16.50
9 Kapulaga kg Rp 350,000 Rp 350.00
10 Kayu Manis kg Rp 39,000 Rp 39.00
11 Creamer 500 grm boks Rp 37,500 Rp 75
12 Palm Sugar 1 Kg kg Rp 30,000 Rp 30
13 Gula Aren kg Rp 25,000 Rp 25
14 Hydro Coco 250 ml ml Rp 10,000 #REF!
15 Lidah Buaya Rp 25,000 #REF!
16 Lime Cordial 620 ml btl Rp 60,000 Rp 96.77
17 Lychee Can 567 grm can Rp 25,000 Rp 1,667
18 Madu Flora 650 ml btl Rp 100,000 Rp 153.85
19 SunQuick Orange Juice 330 ml Rp 45,000 Rp 136.36
20 Oreo Cookies #REF!
21 Yakult 65 ml / pack Rp 12,500 #REF!
22 Peach Can 825 grm Rp 45,000 Rp 6,428.57
23 Syrup Peach Denaly Rp 99,000 Rp 99
24 Powder Chocolate 1 kg Rp 45,000 #REF!
25 Powder Green Tea 1 kg Rp 20,000 #REF!
26 Powder Oreo 1 kg Rp 35,000 #REF!
27 Powder Red Velvet 1 kg Rp 58,000 #REF!
28 Thai Tea Powder 1 kg Rp 99,000 #REF!
29 Tea Naga bal Rp 100,000 #REF!
30 Tea Telang 20 gr #REF!
31 Santan Kara 250 ml #REF!
32 Soda Fanta 250 ml /12 btl pack Rp 35,000 Rp 11.67
33 SKM Carnation 370 grm can Rp 12,000 Rp 32.43
34 Syrup Lychee Monin 1 L btl Rp 165,000 Rp 165
35 Syrup Melon Marjan 460 ml btl Rp 25,000 Rp 54.35
36 Syrup Mint Monin 1 L btl Rp 165,000 Rp 165
37 Syrup Strawbery Monin 1 L btl Rp 16,500 Rp 17
38 Syrup Strawberry Marjan 460 ml btl Rp 25,000 Rp 54.35
39 Syrup Campolay 630 ml btl Rp 37,500 Rp 59.52
 40 Selasih Rp 80,000 Rp 80
41 Secang Rp 40,000 Rp 40
42 Syrup Gula Rose brand 5 kg Rp 80,000 Rp 16
Sari Temulawak Madu Lemon 200
43 grm Rp 3,020
Rp 15,100
44 White sugar sachet 500 grm pack Rp 40,000 #REF!
45 SKM Coklat Bendera 370 ml can Rp 17,500 Rp 47.30
46 Syrup Lemon Sun Fresh 1 L Rp 81,000 Rp 81
47 Bunga Rosela Rp 32,000 #REF!
48 Ice Cream Starwbery diamond pel Rp 195,000 Rp 24.38
49 Ice Cream Vanilla diamond pel Rp 195,000 Rp 24.38
50 Ice Cream Coklat diamond pel Rp 195,000 Rp 24.38
51 Lemon Kering Rp 360,000 #REF!
52 SKM Carnation 488 ml Rp 18,000 Rp 36.89
53 Hydro Coco 500 ml Rp 28,000 #REF!
54 Galon Ron 88 #REF!
55 Aqua Galon galon Rp 17,000 #REF!
56 Cleo Green Eco karton Rp 56,000 Rp 4,666.67
57 Tea Black Essential grm Rp 220,000 Rp 220
58 Tea Tropical Blue. grm Rp 1,189,500 Rp 1,190
59 Tea Scarlett grm Rp 866,500 Rp 867
60 Tea Royal taman sari grm Rp 1,237,500 Rp 1,238
61 Tea Goalpara grm Rp 80,000 Rp 80
62 Kunyit Glory grm Rp 152
63 Bandrek Hanjuan pcs Rp 15,000 Rp 3,000
64 Bajigur Hanjuan pcs Rp 15,000 Rp 3,000
65 Tea Tarik pcs Rp 24,000 Rp 2,400
57 Garam Dolpin 500 grm grm Rp 15,000 Rp 30
58 totole kg Rp 96,000
rosemary 100gr 13300

Data Prices List Shakarasa

Periode Bulan Desember 2023
No DRY GOODS / GROCIRIES Satuan Harga Total
1 Alumunium Foil roll Rp 25,000
2 Plastik Wrap roll Rp 135,000
3 Tusuk Sate pack Rp 13,500
4 Hand Glove pack Rp 7,500
5 Kresek Tulip Putih 24' Rp 22,000
6 Kresek Tulip Putih 30' Rp 22,000
7 Tissue Hand Towel / 24 pack Rp 8,083
8 Tissue Napkin / Multi Purpose / 60 pack Rp 3,166
9 Tissue Roll Besar / 16 roll Rp 18,312
10 Tissue Roll Kecil / 100 roll Rp 1,910
11 Tisue Diner Napkin Luncheons / 60 pack Rp 3,533
12 Tisue Diner Napkin Preium / 48 pack Rp 4,437
13 Plastik Diamond 1/4 kg pack Rp 8,500
14 Plastik Diamond 1/2 kg pack Rp 8,500
15 Plastik Diamond 1 kg pack Rp 8,500
16 Plastik Diamond 2 kg pack Rp 17,000
17 Plastik Klip 7 X 10 pack Rp 7,000
18 Diswhosing jer Rp 35,000
19 Floor Clenar jer Rp 35,000
20 Hand Soap jer Rp 40,000
21 Glass Cleaner Rp 122,000
22 Ceramik Cleaner Rp 5,000
23 Funiture Cleaner Rp 5,000
24 Spon Cuci pcs Rp 15,000
25 Kawat Cuci pcs Rp 10,000
26 Pewangi Ruangan
27 Karet pack Rp 54,750
28 Metro Pack M Rp 50,000
29 Metro Pack L pack Rp 57,000
30 Rinso Rp 25,000
31 Karbol Rp 35,000
32 Straw Flexsibel hitam pack Rp 27,500
33 Tras Bags 80 x120 pack Rp 21,000
34 Tras Bags 100 x120 pack Rp 21,000
35 Sendok Garpu Bening 4 In 1 pack Rp 35,000
36 CUP Injec 360 ml pack Rp 36,000
37 Kresek Bening 15 pack Rp 12,500
38 Repet 10 cm Putih pack Rp 10,000
39 Kresek Bening 24 pack Rp 12,500
40 Cup Sambel pack Rp 25,000
41 Sendok Bening pack Rp 8,000
42 Garpu Bening pack Rp 8,000
43 Tusuk Gigi pack Rp 22,500
44 Termal ply roll Rp 19,670
45 Telstruk 2 ply roll Rp 9,690
46 Pelampung pack Rp 100,000
47 Sumbu pack Rp 15,000
27