Scribd
Upload
17 views67 pages

Costingan Feb&Mar

Uploaded by

Dhita Ayu Anggreany
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
17 views67 pages

Costingan Feb&Mar

Uploaded by

Dhita Ayu Anggreany
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 67

MENU BREAKFAST FEBRUARI 2024

1 2 3 4 5 6 7
Beverages Beverages Beverages Beverages Beverages Beverages Beverages
ORANGE JUICE/ ORANGE JUICE/ ORANGE JUICE/ ORANGE JUICE/ ORANGE JUICE/ ORANGE JUICE/ ORANGE JUICE/
/ GUAVA JUICE / GUAVA JUICE / GUAVA JUICE / GUAVA JUICE / GUAVA JUICE / GUAVA JUICE / GUAVA JUICE
MINERAL WATER MINERAL WATER MINERAL WATER MINERAL WATER MINERAL WATER MINERAL WATER MINERAL WATER
ICED TEA ICED TEA ICED TEA ICED TEA ICED TEA ICED TEA ICED TEA
HOT TEA HOT TEA HOT TEA HOT TEA HOT TEA HOT TEA HOT TEA
HOT COFFEE HOT COFFEE HOT COFFEE HOT COFFEE HOT COFFEE HOT COFFEE HOT COFFEE
TOAST BREAD TOAST BREAD TOAST BREAD TOAST BREAD TOAST BREAD TOAST BREAD TOAST BREAD

HOT DISSHES HOT DISSHES HOT DISSHES HOT DISSHES HOT DISSHES HOT DISSHES HOT DISSHES
STEAM RICE STEAM RICE STEAM RICE STEAM RICE STEAM RICE STEAM RICE STEAM RICE
NASI GR SOLO NASI GR KAMPUNG NASI GR HIJAU NASI GORENG TUTUG ONCOM BUTTER RICE NASI GR TOMYAM NASI GORENG KARI
MIE GORENG JAWA BIHUN GORENG SOUN GORENG KWETIAW GORENG SPAGHETI CARBONARA SC BIHUN GORENG MIE GORENG BAKSO
CAPCAY TUMIS KAILAN BUNCIS BALACAN POK CHOY GARLIC MIX VEGETABLE ORAK ARIK SAYURAN TUMIS PUTREN
AYAM GR SERUNDENG IKAN ASAM MANIS AYAM GR KETUMBAR IKAN PESMOL ROASTED CHICKEN IKAN MASAK TAUCHO AYAM MENTEGA

ACAR ACAR ACAR ACAR ACAR ACAR ACAR


KERUPUK KERUPUK KERUPUK KERUPUK KERUPUK KERUPUK KERUPUK
SAMBAL SAMBAL SAMBAL SAMBAL SAMBAL SAMBAL SAMBAL

BUBUR KACANG HIJAU BUBUR KACANG HIJAU BUBUR KACANG HIJAU BUBUR KACANG HIJAU BUBUR KACANG HIJAU BUBUR KACANG HIJAU BUBUR KACANG HIJAU
BUBUR KETAN HITAM/ BUBUR KETAN HITAM/ BUBUR KETAN HITAM/ BUBUR KETAN HITAM/ BUBUR KETAN HITAM/ BUBUR KETAN HITAM/ BUBUR KETAN HITAM/
/ BUBUR MUTIARA / BUBUR MUTIARA / BUBUR MUTIARA / BUBUR MUTIARA / BUBUR MUTIARA / BUBUR MUTIARA / BUBUR MUTIARA

BUAH POTONG BUAH POTONG BUAH POTONG BUAH POTONG BUAH POTONG BUAH POTONG BUAH POTONG
PUDING PUDING PUDING PUDING PUDING PUDING PUDING

PANCAKE PANCAKE PANCAKE PANCAKE PANCAKE PANCAKE PANCAKE


EGG CORNER EGG CORNER EGG CORNER EGG CORNER EGG CORNER EGG CORNER EGG CORNER
CORN SOUP SOTO BETAWI MUSHROOM SOUP MIE BAKSO POTATO SOUP CILOK BUMBU KACANG KIMLO SOUP

ANEKA JAMU ANEKA JAMU ANEKA JAMU ANEKA JAMU ANEKA JAMU ANEKA JAMU ANEKA JAMU
KUNYIT ASEM KUNYIT ASEM KUNYIT ASEM KUNYIT ASEM KUNYIT ASEM KUNYIT ASEM KUNYIT ASEM
BERAS KENCUR BERAS KENCUR BERAS KENCUR BERAS KENCUR BERAS KENCUR BERAS KENCUR BERAS KENCUR
WEDANG JAHE WEDANG JAHE WEDANG JAHE WEDANG JAHE WEDANG JAHE WEDANG JAHE WEDANG JAHE

LIVE COOKING LIVE COOKING LIVE COOKING LIVE COOKING LIVE COOKING LIVE COOKING LIVE COOKING
ANEKA INDOMIE SEBLAK ANEKA INDOMIE SEBLAK ANEKA INDOMIE SEBLAK ANEKA INDOMIE

CEREAL CEREAL CEREAL CEREAL CEREAL CEREAL CEREAL


COCO CRUNCH COCO CRUNCH COCO CRUNCH COCO CRUNCH COCO CRUNCH COCO CRUNCH COCO CRUNCH
FRESH MILK FRESH MILK FRESH MILK FRESH MILK FRESH MILK FRESH MILK FRESH MILK

MINI PASTRY
RECIPE CARD MENU BREAKFAST 2024
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Orange Juice
1,000 ml Orange Juice 5,000 -
2,000 ml Mineral Water 19,000 -

Ice Tea
12 pcs Teh tong tji 1 Rp 350 4,200.00
900 gr Gula Pasir 1,000 Rp 18,000 16,200.00
1,800 ml Mineral Water 19,000 Rp 21,000 1,989.47
4,500 gr Ice Cube 10,000 Rp 19,000 8,550.00

Mineral Water
7,500 ml Mineral Water 19,000 Rp 21,000 8,289.47
3,000 gr Ice Cube 10,000 Rp 19,000 5,700.00

Hot Tea
12 pcs Teh tong tji 1 Rp 350 4,200.00
900 gr Gula Pasir 1,000 Rp 18,000 16,200.00
1,800 ml Mineral Water 19,000 Rp 22,000 2,084.21

Hot Coffee
gr Coffee Bean 1,000 -
gr Gula Pasir 1,000 -
ml Mineral Water 19,000 -

Jamu Beras kencur


ml mineral water 19,000 -
gr kencur 1,000 -
gr beras putih 1,000 -
gr gula pasir 1,000 -
gr jahe 1,000 -

jamu wedang jahe


ml mineral water 19,000 -
gr gula merah 1,000 -
gr gula putih 1,000 -
gr jahe 1,000 -
jamu kunyit asem
ml mineral water 19,000 -
gr kunyit 1,000 -
gr asam jawa 1,000 -
gr gula putih 1,000 -
gr daun pandan 1,000 -

STALL
Pancake
3,000 gr Terigu Segitiga 1,000 Rp 14,000 42,000.00
1,200 gr Gula Pasir 1,000 Rp 30,000 36,000.00
60 gr garam 1,000 Rp 13,000 780.00
60 gr baking powder 1,000 Rp 48,000 2,880.00
1,500 gr telur ayam 1,000 Rp 30,000 45,000.00
1,500 ml freshmilk 1,000 Rp 26,000 39,000.00
900 gr mentega 1,000 Rp 45,000 40,500.00

Sweet Corn Soup


3,000 gr Jagung Whole 1,000 Rp 16,000 48,000.00
1,500 ml Water 10,000 Rp 22,000 3,300.00
60 gr Garam 1,000 Rp 20,000 1,200.00
150 gr Lada Putih 1,000 Rp 120,000 18,000.00
300 gr Maizena 1,000 Rp 27,000 8,100.00
1,200 gr Gula Pasir 1,000 Rp 19,000 22,800.00

DEESERT
Buah Potong
3,000 gr Melon 1,000 Rp 18,000 54,000.00
3,000 gr Pepaya 1,000 Rp 15,000 45,000.00
6,000 gr Semangka 1,000 Rp 13,000 78,000.00

Puding W/Fla
6 scht Agar Agar Swallow 12 Rp 65,000 32,500.00
1,500 gr Gula Pasir 1,000 Rp 19,000 28,500.00
1,200 ml Fresh Milk 1,000 Rp 32,000 38,400.00
15 gr Garam 250 Rp 10,000 600.00
6,000 ml Mineral Water 19,000 Rp 21,000 6,631.58

HOT DISHES
Steam Rice
4,500 gr Beras 10,000 Rp 138,000 62,100.00
6,000 ml Mineral Water 19,000 Rp 21,000 6,631.58
Nasi Gr solo
4,500 gr Beras 10,000 Rp 138,000 62,100.00
150 gr Wortel 1,000 Rp 22,000 3,300.00
90 gr Daun Bawang 1,000 Rp 22,000 1,980.00
150 gr Ayam Fillet 1,000 Rp 51,000 7,650.00
60 gr cabe rawit merah 1,000 Rp 95,000 5,700.00
30 gr Bawang Putih 1,000 Rp 38,000 1,140.00
750 gr Telur Ayam 1,000 Rp 30,000 22,500.00
90 ml kacang panjang 1,000 Rp 28,000 2,520.00
90 gr minyak wijen 1,000 Rp 7,000 630.00
30 gr kecap ikan 1,000 Rp 593,100 17,793.00
60 gr Ajinomoto 1,000 Rp 60,000 3,600.00
60 gr Gula 1,000 Rp 19,000 1,140.00
60 gr Chicken Knorr 1,000 Rp 65,000 3,900.00
90 ml Minyak Goreng 12,000 Rp 270,000 2,025.00

Mie Goreng Jawa


9 pack Mie Atom 1 Rp 10,000 90,000.00
300 gr Caisim 1,000 Rp 13,000 3,900.00
300 gr Kol Putih 1,000 Rp 13,000 3,900.00
300 gr Wortel 1,000 Rp 22,000 6,600.00
750 gr Telur Ayam 1,000 Rp 30,000 22,500.00
90 gr Bawang Putih 1,000 Rp 38,000 3,420.00
150 gr Sambal 1,000 Rp 65,000 9,750.00
150 gr Kecap Manis 5,000 Rp 150,000 4,500.00
60 gr Ajinomoto 1,000 Rp 60,000 3,600.00
60 gr Gula 1,000 Rp 19,000 1,140.00
60 gr Chicken Knorr 1,000 Rp 65,000 3,900.00
150 ml Minyak Goreng 12,000 Rp 270,000 3,375.00

Capcay
150 gr Jagung Putren 1,000 Rp 35,000 5,250.00
150 gr Caisim 1,000 Rp 13,000 1,950.00
500 gr Brokoli 1,000 Rp 45,000 22,500.00
500 gr Kembang Kol 1,000 Rp 28,000 14,000.00
250 gr Kol Putih 1,000 Rp 13,000 3,250.00
200 gr Sawi Putih 1,000 Rp 12,000 2,400.00
250 gr Wortel Import 1,000 Rp 22,000 5,500.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00
Ayam Gr Serundeng
6,000 gr Ayam Whole 1,000 Rp 40,000 240,000.00
1,500 gr Kelapa Parut 1,000 Rp 22,000 33,000.00
150 gr Bawang Merah 1,000 Rp 43,000 6,450.00
300 gr Bawang Putih 1,000 Rp 41,000 12,300.00
300 gr Kunyit 1,000 Rp 16,000 4,800.00
150 gr Kemiri 1,000 Rp 65,000 9,750.00
60 gr Ajinomoto 1,000 Rp 60,000 3,600.00
60 gr Gula 1,000 Rp 19,000 1,140.00
60 gr Chicken Knorr 1,000 Rp 35,000 2,100.00
150 ml Minyak Goreng 12,000 Rp 270,000 3,375.00

CONDIMENT
Sambal Terasi
300 gr Cabe Merah Keriting 1,000 Rp 58,000 17,400.00
150 gr Cabe Merah Besar 1,000 Rp 42,000 6,300.00
150 gr Bawang Merah 1,000 Rp 33,000 4,950.00
30 gr Terasi Udang Hoek 160 Rp 18,000 3,375.00
300 gr Tomat 1,000 Rp 20,000 6,000.00
6 gr Daun Jeruk 1,000 Rp 44,000 264.00
60 gr Minyak Goreng 12,000 Rp 270,000 1,350.00
30 gr Gula Merah 1,000 Rp 32,000 960.00
150 gr Bawang Putih 1,000 Rp 31,000 4,650.00
9 gr Garam 250 Rp 10,000 360.00
9 gr Chicken Knorr 1,000 Rp 35,000 315.00
9 gr Ajinomoto 1,000 Rp 60,000 540.00

Acar
600 gr Timun 1,000 Rp 25,000 15,000.00
600 gr Wortel 1,000 Rp 20,000 12,000.00
150 gr Cabe Rawit Hijau 1,000 Rp 58,000 8,700.00
150 gr Bawang Merah 1,000 Rp 33,000 4,950.00
15 gr Cabe Merah Besar 1,000 Rp 42,000 630.00
15 gr Cuka 650 Rp 22,000 507.69
60 gr Gula 1,000 Rp 19,000 1,140.00
15 gr Garam 250 Rp 10,000 600.00

Kerupuk Udang
900 gr Kerupuk Udang 1,000 Rp 30,000 27,000.00
150 gr Minyak Goreng 12,000 Rp 270,000 3,375.00

Bubur Kacang Hijau


250 gr Kacang Hijau 1,000 -
50 gr Jahe 1,000 -
20 gr Daun Pandan 1,000 -
100 gr Santan Kara 1,000 -
50 gr Gula Merah 1,000 -
50 gr Gula Pasir 1,000 -

Bubur Ketan Hitam


250 gr Beras Ketan Hitam 1,000 -
20 gr Daun Pandan 1,000 -
50 gr Gula Pasir 1,000 -
50 gr Santan Karan 1,000 -
50 gr Gula Aren 1,000 -
5 gr Garam 1,000 -

Egg Corner
2,500 gr Telur Ayam 1,000 -
20 gr Lada 250 -
100 gr Garam 1,000 -
500 gr Minyak Goreng 12,000 -

72 gr Indomie KARI/SOTO/GR 1,000 -


100 gr Caisim 1,000 -
75 gr Telur 1,000 -

250 gr Choco Crunch 1,000 -


250 gr Starfruit 1,000 -
500 ml freshmilk 1,000 -

PUKIS
500 gr Tepung Terigu 1,000 -
250 gr Gula Pasir 1,000 -
150 gr Telur 1,000 -
350 ml Santan 1,000 -
200 gr Mentega 1,000 -
2 sdt Ragi 1,000 -
4 gr Vanilli 1,000 -

Brownies
390 gr Tepung Terigu 1,000 Rp 12,400 4,836.00
180 gr Coklat Bubuk 1,000 Rp 175,000 31,500.00
1,290 gr Telur 1,000 Rp 31,000 39,990.00
420 gr Mentega 1,000 Rp 70,000 29,400.00
1,110 gr Gula putih 1,000 Rp 38,500 42,735.00
10 gr Bp 1,000 Rp 58,000 580.00
240 gr Coklat Blok 1,000 Rp 80,000 19,200.00
Total 1,684,037
Additional 10% 168,404
Grand Total 1,852,441
Per Pax 20,583
Nett Price 129,870
Services 5% 6,494
Pajak 10% 13,636
Selling Price (Per Pax) 150,000
Recipe Cost 16%
RECIPE CARD MENU BREAKFAST 2024
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Orange Juice
1,000 ml Orange Juice 5,000 Rp 105,000 21,000.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53 23,210.53

Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00 10,313.16

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00 4,663.16

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74 7,494.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68 24,573.68

Jamu Beras kencur


1,500 ml mineral water 19,000 Rp 21,000 1,657.89
125 gr kencur 1,000 Rp 36,000 4,500.00
50 gr beras putih 10,000 Rp 17,000 85.00
35 gr gula pasir 1,000 Rp 18,000 630.00
30 gr jahe 1,000 Rp 35,000 1,050.00

jamu wedang jahe


1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr gula merah 1,000 Rp 23,000 4,600.00
200 gr gula putih 1,000 Rp 19,000 3,800.00
150 gr jahe 1,000 Rp 35,000 5,250.00
jamu kunyit asem
1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr kunyit 1,000 Rp 35,000 7,000.00
200 gr asam jawa 1,000 Rp 56,000 11,200.00
400 gr gula putih 1,000 Rp 19,000 7,600.00
10 gr daun pandan 1,000 Rp 16,000 160.00

STALL
Pancake
1,000 gr Terigu Segitiga 1,000 Rp 14,000 14,000.00
400 gr Gula Pasir 1,000 Rp 30,000 12,000.00
20 gr garam 1,000 Rp 13,000 260.00
20 gr baking powder 1,000 Rp 48,000 960.00
500 gr telur ayam 1,000 Rp 30,000 15,000.00
500 ml freshmilk 1,000 Rp 26,000 13,000.00
300 gr mentega 1,000 Rp 45,000 13,500.00
68,720.00
Soto Betawi
250 gr Daging Slice 1,000 Rp 130,000 32,500.00
200 gr Kentang Slice 1,000 Rp 19,000 3,800.00
20 gr Tomat 1,000 Rp 24,000 480.00
50 gr Daun Bawang 1,000 Rp 31,000 1,550.00
100 gr Bawang Putih 1,000 Rp 41,000 4,100.00
50 ml Bawang Merah 1,000 Rp 43,000 2,150.00
100 gr Kemiri 1,000 Rp 65,000 6,500.00
10 gr Ketumbar 1,000 Rp 43,000 430.00
10 gr Chicken Knor 1,000 Rp 105,000 1,050.00
30 gr Ajinomoto 1,000 Rp 52,000 1,560.00
120 gr Garam 1,000 Rp 17,000 2,040.00 54,120.00
100 gr Gula Pasir 1,000 Rp 19,000 1,900.00
250 ml Santan 1,000 Rp 45,840 11,460.00
150 gr Sereh 1,000 Rp 16,000 2,400.00
70 gr Lengkuas 1,000 Rp 14,000 980.00
15 gr Daun Salam 1,000 Rp 16,000 240.00
500 ml Minyak goreng 12,000 Rp 21,500 895.83 59,000.00

DEESERT
Buah Potong
1,000 gr Melon 1,000 Rp 18,000 18,000.00
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00
35,543.86
Puding W/Fla
2 scht Agar Agar Swallow 12 Rp 65,000 10,833.33
500 gr Gula Pasir 1,000 Rp 19,000 9,500.00
400 ml Fresh Milk 1,000 Rp 32,000 12,800.00
5 gr Garam 250 Rp 10,000 200.00 22,910.53
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Gr Kampung
1,500 gr Beras 10,000 Rp 138,000 20,700.00
50 gr Kecombrang 1,000 Rp 45,000 2,250.00
50 gr Cabe Keriting 1,000 Rp 70,000 3,500.00
200 gr Bawang merah 1,000 Rp 43,000 8,600.00
50 gr Bawang Putih 1,000 Rp 41,000 2,050.00 51,270.52
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
20 gr Kecap Ikan 770 Rp 59,310 1,540.52
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

Bihun Goreng
2 pack Bihun Naga 1 Rp 19,000 38,000.00
100 gr Caisim 1,000 Rp 13,000 1,300.00
100 gr Kol Putih 1,000 Rp 13,000 1,300.00
100 gr Wortel 1,000 Rp 22,000 2,200.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00 57,915.00
30 gr Sambal 1,000 Rp 65,000 1,950.00
50 gr Kecap Manis 5,000 Rp 150,000 1,500.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

TUMIS KAILAN
2,000 gr Kailan 1,000 Rp 17,000 34,000.00 38,191.23
15 gr Oyster Sc 770 Rp 65,000 1,266.23
20 gr Bawang Putih 1,000 Rp 38,000 760.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00
Ikan Asam Manis
3,000 gr Ikan Dori Fillet 1,000 Rp 48,000 144,000.00
100 gr Bumbu Asam Manis 1,000 Rp 40,000 4,000.00
100 gr Bawang Bombay 1,000 Rp 20,000 2,000.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00 156,605.00
50 gr Daun bawang 1,000 Rp 22,000 1,100.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

CONDIMENT
100 gr Sambal Terasi 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Keriting 1,000 Rp 42,000 2,100.00
50 gr Cabe Merah Besar 1,000 Rp 33,000 1,650.00
10 gr Bawang Merah 160 Rp 18,000 1,125.00
100 gr Terasi Udang Hoek 1,000 Rp 20,000 2,000.00
2 gr Tomat 1,000 Rp 44,000 88.00
20 gr Daun Jeruk 12,000 Rp 270,000 450.00 15,488.00
10 gr Minyak Goreng 1,000 Rp 32,000 320.00
50 gr Gula Merah 1,000 Rp 31,000 1,550.00
3 gr Bawang Putih 250 Rp 10,000 120.00
3 gr Garam 1,000 Rp 35,000 105.00
3 gr Chicken Knorr 1,000 Rp 60,000 180.00
Ajinomoto

200 gr Acar 1,000 Rp 25,000 5,000.00


200 gr Timun 1,000 Rp 20,000 4,000.00
50 gr Wortel 1,000 Rp 58,000 2,900.00 14,509.23
50 gr Cabe Rawit Hijau 1,000 Rp 33,000 1,650.00
5 gr Bawang Merah 1,000 Rp 42,000 210.00
5 gr Cabe Merah Besar 650 Rp 22,000 169.23
20 gr Cuka 1,000 Rp 19,000 380.00 10,125.00
5 gr Gula 250 Rp 10,000 200.00
Garam

300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00


50 gr Kerupuk Udang 12,000 Rp 270,000 1,125.00
Minyak Goreng
250 gr Bubur Kacang Hijau 1,000 Rp 32,000 8,000.00 16,150.00
50 gr Kacang Hijau 1,000 Rp 20,000 1,000.00
20 gr Jahe 1,000 Rp 20,000 400.00
100 gr Daun Pandan 1,000 Rp 42,000 4,200.00
50 gr Santan Kara 1,000 Rp 32,000 1,600.00
50 gr Gula Merah 1,000 Rp 19,000 950.00
Gula Pasir

250 gr Bubur Ketan Hitam 1,000 Rp 30,000 7,500.00 12,650.00


20 gr Beras Ketan Hitam 1,000 Rp 20,000 400.00
50 gr Daun Pandan 1,000 Rp 19,000 950.00
50 gr Gula Pasir 1,000 Rp 42,000 2,100.00
50 gr Santan Karan 1,000 Rp 32,000 1,600.00
5 gr Gula Aren 1,000 Rp 20,000 100.00
Garam 78,500.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00 761,953.63
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

SEBLAK
100 gr Kerupuk warna warni 1,000 Rp 20,000 2,000.00
100 gr Caisim 1,000 Rp 15,000 1,500.00
100 gr Sawi Putih 1,000 Rp 17,000 1,700.00
100 gr Bakso 1,000 Rp 50,000 5,000.00
100 gr Ceker 1,000 Rp 35,000 3,500.00
50 gr Fish cake 1,000 Rp 65,000 3,250.00
80 gr Cabe merah keriting 1,000 Rp 70,000 5,600.00
60 gr Kencur 1,000 Rp 36,000 2,160.00
50 gr Bawang Merah 1,000 Rp 43,000 2,150.00
50 gr Bawang putih 1,000 Rp 41,000 2,050.00
75 gr Telur 1,000 Rp 30,000 2,250.00
1,000 ml Air 10,000 Rp 22,000 2,200.00
25 gr Chicken Knor 1,000 Rp 105,000 2,625.00
15 gr Garam 1,000 Rp 17,000 255.00
15 gr Gula 1,000 Rp 19,000 285.00
100 ml Minyak Goreng 12,000 Rp 21,500 179.17
5 gr Lada Putih 1,000 Rp 100,000 500.00
250 gr Choco Crunch 1,000 Rp 38,000 9,500.00
250 gr Starfruit 1,000 Rp 40,000 10,000.00
500 ml freshmilk 1,000 Rp 20,000 10,000.00

Banana Cake
300 gr Pisang Ambon 1,000 Rp 28,000 8,400.00
450 gr Gula 1,000 Rp 19,000 8,550.00
450 gr Tepung Terigu 1,000 Rp 12,400 5,580.00
350 gr Telur 1,000 Rp 31,000 10,850.00
100 gr Baking Powder 1,000 Rp 58,000 5,800.00
50 gr Baking Soda 500 Rp 76,000 7,600.00
75 ml Salad Oil 1,000 Rp 120,000 9,000.00
5 gr Cinamon Powder 1,000 Rp 29,000 145.00
Total 965,492
Additional 10% 96,549
Grand Total 1,062,041
Per Pax 35,401
Nett Price 82,645
Services 10% 8,265
Pajak 10% 9,091
Selling Price (Per Pax) 100,000
Recipe Cost 43%
RECIPE CARD MENU BREAKFAST 2024
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Orange Juice
1,000 ml Orange Juice 5,000 Rp 105,000 21,000.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

Jamu Beras kencur


1,500 ml mineral water 19,000 Rp 21,000 1,657.89
125 gr kencur 1,000 Rp 36,000 4,500.00
50 gr beras putih 10,000 Rp 17,000 85.00
35 gr gula pasir 1,000 Rp 18,000 630.00
30 gr jahe 1,000 Rp 35,000 1,050.00

jamu wedang jahe


1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr gula merah 1,000 Rp 23,000 4,600.00
200 gr gula putih 1,000 Rp 19,000 3,800.00
150 gr jahe 1,000 Rp 35,000 5,250.00
jamu kunyit asem
1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr kunyit 1,000 Rp 35,000 7,000.00
200 gr asam jawa 1,000 Rp 56,000 11,200.00
400 gr gula putih 1,000 Rp 19,000 7,600.00
10 gr daun pandan 1,000 Rp 16,000 160.00

STALL
Pancake
1,000 gr Terigu Segitiga 1,000 Rp 14,000 14,000.00
400 gr Gula Pasir 1,000 Rp 30,000 12,000.00
20 gr garam 1,000 Rp 13,000 260.00
20 gr baking powder 1,000 Rp 48,000 960.00
500 gr telur ayam 1,000 Rp 30,000 15,000.00
500 ml freshmilk 1,000 Rp 26,000 13,000.00
300 gr mentega 1,000 Rp 45,000 13,500.00

Mushroom Cream Soup


250 gr Jamur Champignon 1,000 Rp 42,000 10,500.00
50 gr Bawang Putih 1,000 Rp 41,000 2,050.00
50 gr Bombay 1,000 Rp 26,000 1,300.00
150 ml Fresh Milk 1,000 Rp 20,000 3,000.00
150 gr Tepung Cakra 1,000 Rp 18,000 2,700.00
50 ml Garam 1,000 Rp 17,000 850.00
10 gr Lada Putih 1,000 Rp 100,000 1,000.00
20 gr Gula Pasir 1,000 Rp 19,000 380.00
20 gr Butter 1,000 Rp 130,000 2,600.00

DEESERT
Buah Potong
1,000 gr Melon 1,000 Rp 18,000 18,000.00
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

Puding W/Fla
2 scht Agar Agar Swallow 12 Rp 65,000 10,833.33
500 gr Gula Pasir 1,000 Rp 19,000 9,500.00
400 ml Fresh Milk 1,000 Rp 32,000 12,800.00
5 gr Garam 250 Rp 10,000 200.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Gr Hijau
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2 gr Sambal Hijau 1 Rp 6,000 12,000.00
50 gr Daun Bawang 1,000 Rp 22,000 1,100.00
150 gr Ayam fillet 1,000 Rp 36,000 5,400.00
50 gr Bawang Putih 1,000 Rp 38,000 1,900.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00
10 gr Teri Jengki 1,000 Rp 87,000 1,900.00
30 gr Cabe Hijau Besar 1,000 Rp 30,000 380.00
30 gr Cabe Rawit Hijau 1,000 Rp 50,000 380.00
10 gr Daun Jeruk 1,000 Rp 44,000 1,300.00

Soun Gr
2 pack Soun 1 Rp 48,000 96,000.00
100 gr Caisim 1,000 Rp 13,000 1,300.00
100 gr Kol Putih 1,000 Rp 13,000 1,300.00
100 gr Wortel 1,000 Rp 22,000 2,200.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
30 gr Sambal 1,000 Rp 65,000 1,950.00
50 gr Kecap Manis 5,000 Rp 150,000 1,500.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

Buncis Balacan
2,000 gr Buncis 1,000 Rp 17,000 34,000.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
30 gr Bumbu Balacan 1,000 Rp 45,000 1,350.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00
Ayam Gr Ketumbar
3,000 gr Ayam Whole 1,000 Rp 48,000 144,000.00
100 gr Bawang Merah 1,000 Rp 43,000 4,300.00
100 gr Bawang Putih 1,000 Rp 41,000 4,100.00
50 gr Ketumbar 1,000 Rp 43,000 2,150.00
50 gr Telur 1,000 Rp 31,000 1,550.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Bubur Kacang Hijau


250 gr Kacang Hijau 1,000 Rp 32,000 8,000.00
50 gr Jahe 1,000 Rp 20,000 1,000.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
100 gr Santan Kara 1,000 Rp 42,000 4,200.00
50 gr Gula Merah 1,000 Rp 32,000 1,600.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00

Bubur Ketan Hitam


250 gr Beras Ketan Hitam 1,000 Rp 30,000 7,500.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00
50 gr Santan Karan 1,000 Rp 42,000 2,100.00
50 gr Gula Aren 1,000 Rp 32,000 1,600.00
5 gr Garam 1,000 Rp 20,000 100.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

72 gr Indomie KARI/SOTO/GR 1,000 Rp 3,500 252.00


100 gr Caisim 1,000 Rp 16,000 1,600.00
75 gr Telur 1,000 Rp 31,000 2,325.00

250 gr Choco Crunch 1,000 Rp 38,000 9,500.00


250 gr Starfruit 1,000 Rp 40,000 10,000.00
500 ml freshmilk 1,000 Rp 20,000 10,000.00

KUE CUBIT
250 gr Terigu 1,000 Rp 12,400 3,100.00
200 gr Gula Pasir 1,000 Rp 19,000 3,800.00
200 gr Santan 1,000 Rp 45,840 9,168.00
200 gr Fresh Milk 1,000 Rp 20,000 4,000.00
150 gr Telur 1,000 Rp 31,000 4,650.00
20 gr Garam 1,000 Rp 17,000 340.00
10 gr Ragi 1,000 Rp 24,000 240.00
5 gr Vanilli 1,000 Rp 10,000 50.00
20 gr Mentega 1,000 Rp 70,000 1,400.00
20 gr Minyak 12,000 Rp 270,000 450.00

Kue Sus
100 ml Margarin 1,000 Rp 70,000 7,000.00
150 ml Susu Cair 1,000 Rp 20,000 3,000.00
50 ml Air 1,000 Rp 22,000 1,100.00
150 gr Terigu 1,000 Rp 12,400 1,860.00
1 sdt Baking powder 1,000 Rp 58,000 29.00
140 gr Telur 1,000 Rp 31,000 4,340.00
Total 915,976
Additional 10% 91,598
Grand Total 1,007,574
Per Pax 33,586
Nett Price 82,645
Services 10% 8,265
Pajak 10% 9,091
Selling Price (Per Pax) 100,000
Recipe Cost 41%
RECIPE CARD MENU BREAKFAST 2024
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Orange Juice
1,000 ml Orange Juice 5,000 Rp 105,000 21,000.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

Jamu Beras kencur


1,500 ml mineral water 19,000 Rp 21,000 1,657.89
125 gr kencur 1,000 Rp 36,000 4,500.00
50 gr beras putih 10,000 Rp 17,000 85.00
35 gr gula pasir 1,000 Rp 18,000 630.00
30 gr jahe 1,000 Rp 35,000 1,050.00

jamu wedang jahe


1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr gula merah 1,000 Rp 23,000 4,600.00
200 gr gula putih 1,000 Rp 19,000 3,800.00
150 gr jahe 1,000 Rp 35,000 5,250.00
jamu kunyit asem
1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr kunyit 1,000 Rp 35,000 7,000.00
200 gr asam jawa 1,000 Rp 56,000 11,200.00
400 gr gula putih 1,000 Rp 19,000 7,600.00
10 gr daun pandan 1,000 Rp 16,000 160.00

STALL
Pancake
1,000 gr Terigu Segitiga 1,000 Rp 14,000 14,000.00
400 gr Gula Pasir 1,000 Rp 30,000 12,000.00
20 gr garam 1,000 Rp 13,000 260.00
20 gr baking powder 1,000 Rp 48,000 960.00
500 gr telur ayam 1,000 Rp 30,000 15,000.00
500 ml freshmilk 1,000 Rp 26,000 13,000.00
300 gr mentega 1,000 Rp 45,000 13,500.00

Soto Ayam
1,000 gr Ayam Whole 1,000 Rp 40,000 40,000.00
100 gr Bumbu Soto 1,000 Rp 30,000 3,000.00
20 gr garam 1,000 Rp 20,000 400.00
50 gr Daun Bawang 1,000 Rp 38,000 1,900.00
100 gr Cabe Rawit Merah 1,000 Rp 75,000 7,500.00
50 ml Kecap Manis 5,000 Rp 150,000 1,500.00
100 gr Soun 5,000 Rp 115,000 2,300.00
10 gr Gula Pasir 1,000 Rp 19,000 190.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
30 gr Minyak Goreng 12,000 Rp 270,000 675.00

DEESERT
Buah Potong
1,000 gr Melon 1,000 Rp 18,000 18,000.00
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

Puding W/Fla
2 scht Agar Agar Swallow 12 Rp 65,000 10,833.33
500 gr Gula Pasir 1,000 Rp 19,000 9,500.00
400 ml Fresh Milk 1,000 Rp 32,000 12,800.00
5 gr Garam 250 Rp 10,000 200.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Gr Tutug Oncom


1,500 gr Beras 10,000 Rp 138,000 20,700.00
2 gr Oncom 1 Rp 6,000 12,000.00
50 gr Daun Bawang 1,000 Rp 22,000 1,100.00
150 gr Leunca 1,000 Rp 36,000 5,400.00
50 gr Bawang Putih 1,000 Rp 38,000 1,900.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
10 gr Gula 1,000 Rp 19,000 190.00
10 gr Chicken Knorr 1,000 Rp 65,000 650.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00
15 gr Oyster SC 770 Rp 65,000 1,266.23

Kwetiaw Gr
8 pack Kwetiaw 1,500 Rp 15,000 80.00
50 gr Kecap Ikan 1,000 Rp 59,310 2,965.50
100 gr Kecap Manis 1,000 Rp 28,330 2,833.00
20 gr Chilli Past 1,000 Rp 35,000 700.00
30 gr Bawang Putih 1,000 Rp 38,000 1,140.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00
100 gr Caisim 1,000 Rp 13,000 1,300.00
100 gr Wortel 1,000 Rp 13,000 1,300.00
100 gr Kol 1,000 Rp 22,000 2,200.00

Pokchoy Garlic
200 gr Pokchoy 1,000 Rp 35,000 7,000.00
500 gr Oyster SC 1,000 Rp 45,000 22,500.00
500 gr Kecap Ikan 1,000 Rp 28,000 14,000.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
10 gr Chicken Knorr 1,000 Rp 35,000 350.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Ikan Pesmol
3,000 gr Ikan Dori Fillet 1,000 Rp 40,000 120,000.00
100 gr Bumbu Pesmol 1,000 Rp 35,000 3,500.00
100 gr Bawang Bombay 1,000 Rp 20,000 2,000.00
50 gr Cabe Merah Besar 1,000 Rp 60,000 3,000.00
10 gr Gula 1,000 Rp 19,000 190.00
10 gr Chicken Knorr 1,000 Rp 35,000 350.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00
50 gr Daun Bawang 1,000 Rp 22,000 1,100.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Bubur Kacang Hijau


250 gr Kacang Hijau 1,000 Rp 32,000 8,000.00
50 gr Jahe 1,000 Rp 20,000 1,000.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
100 gr Santan Kara 1,000 Rp 42,000 4,200.00
50 gr Gula Merah 1,000 Rp 32,000 1,600.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00

Bubur Ketan Hitam


250 gr Beras Ketan Hitam 1,000 Rp 30,000 7,500.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00
50 gr Santan Karan 1,000 Rp 42,000 2,100.00
50 gr Gula Aren 1,000 Rp 32,000 1,600.00
5 gr Garam 1,000 Rp 20,000 100.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

72 gr Indomie KARI/SOTO/GR 1,000 Rp 3,500 252.00


100 gr Caisim 1,000 Rp 16,000 1,600.00
75 gr Telur 1,000 Rp 31,000 2,325.00

250 gr Choco Crunch 1,000 Rp 38,000 9,500.00


250 gr Starfruit 1,000 Rp 40,000 10,000.00
500 ml freshmilk 1,000 Rp 20,000 10,000.00

PUKIS
500 gr Tepung Terigu 1,000 Rp 12,400 6,200.00
250 gr Gula Pasir 1,000 Rp 19,000 4,750.00
150 gr Telur 1,000 Rp 31,000 4,650.00
350 ml Santan 1,000 Rp 45,840 16,044.00
200 gr Mentega 1,000 Rp 70,000 14,000.00
2 sdt Ragi 1,000 Rp 24,000 48.00
4 gr Vanilli 1,000 Rp 10,000 40.00

Brownies
130 gr Tepung Terigu 1,000 Rp 12,400 1,612.00
60 gr Coklat Bubuk 1,000 Rp 175,000 10,500.00
430 gr Telur 1,000 Rp 31,000 13,330.00
140 gr Mentega 1,000 Rp 70,000 9,800.00
370 gr Gula putih 1,000 Rp 38,500 14,245.00
10 gr Bp 1,000 Rp 58,000 580.00
80 gr Coklat Blok 1,000 Rp 80,000 6,400.00
Total 904,031
Additional 10% 90,403
Grand Total 994,434
Per Pax 33,148
Nett Price 82,645
Services 10% 8,265
Pajak 10% 9,091
Selling Price (Per Pax) 100,000
Recipe Cost 40%
RECIPE CARD MENU BREAKFAST 2024
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Orange Juice
1,000 ml Orange Juice 5,000 Rp 105,000 21,000.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

Jamu Beras kencur


1,500 ml mineral water 19,000 Rp 21,000 1,657.89
125 gr kencur 1,000 Rp 36,000 4,500.00
50 gr beras putih 10,000 Rp 17,000 85.00
35 gr gula pasir 1,000 Rp 18,000 630.00
30 gr jahe 1,000 Rp 35,000 1,050.00

jamu wedang jahe


1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr gula merah 1,000 Rp 23,000 4,600.00
200 gr gula putih 1,000 Rp 19,000 3,800.00
150 gr jahe 1,000 Rp 35,000 5,250.00
jamu kunyit asem
1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr kunyit 1,000 Rp 35,000 7,000.00
200 gr asam jawa 1,000 Rp 56,000 11,200.00
400 gr gula putih 1,000 Rp 19,000 7,600.00
10 gr daun pandan 1,000 Rp 16,000 160.00

STALL
Pancake
1,000 gr Terigu Segitiga 1,000 Rp 14,000 14,000.00
400 gr Gula Pasir 1,000 Rp 30,000 12,000.00
20 gr garam 1,000 Rp 13,000 260.00
20 gr baking powder 1,000 Rp 48,000 960.00
500 gr telur ayam 1,000 Rp 30,000 15,000.00
500 ml freshmilk 1,000 Rp 26,000 13,000.00
300 gr mentega 1,000 Rp 45,000 13,500.00

Cilok Kuah
100 gr Terigu Segitiga 1,000 Rp 14,000 1,400.00
1,000 gr Sagu Tani 1,000 Rp 30,000 30,000.00
20 gr garam 1,000 Rp 20,000 400.00
50 gr Bawang Putih 1,000 Rp 38,000 1,900.00
100 gr Cabe Rawit Merah 1,000 Rp 75,000 7,500.00
50 ml Kecap Manis 5,000 Rp 150,000 1,500.00
100 gr Saus Sambal 5,000 Rp 115,000 2,300.00
10 gr Gula Pasir 1,000 Rp 19,000 190.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
30 gr Minyak Goreng 12,000 Rp 270,000 675.00

DEESERT
Buah Potong
1,000 gr Melon 1,000 Rp 18,000 18,000.00
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

Puding W/Fla
2 scht Agar Agar Swallow 12 Rp 65,000 10,833.33
500 gr Gula Pasir 1,000 Rp 19,000 9,500.00
400 ml Fresh Milk 1,000 Rp 32,000 12,800.00
5 gr Garam 250 Rp 10,000 200.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Butter Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
30 gr Daun Bawang 1,000 Rp 22,000 660.00
50 gr Bawang Bombay 1,000 Rp 20,000 1,000.00
50 gr Blueband 1,000 Rp 65,000 3,250.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00
150 gr Vegetable frozen 1,000 Rp 70,000 10,500.00

Spagheti Carbonara
4 pack Spagheti 1 Rp 15,000 60,000.00
100 gr Tepung Cakra 1,000 Rp 13,000 1,300.00
150 ml Fresh Milk 1,000 Rp 13,000 1,950.00
150 gr Keju Parmesan 1,000 Rp 22,000 3,300.00
250 gr Bawang Bombay 1,000 Rp 30,000 7,500.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00
100 gr Jamur Champinong 1,000 Rp 42,000 4,200.00
200 gr Smoke Beef 1,000 Rp 80,000 16,000.00
30 gr Garam 1,000 Rp 20,000 600.00
25 gr Lada Putih 1,000 Rp 120,000 3,000.00
20 gr Origano 1,000 Rp 53,000 1,060.00

MIX VEGETABLE
500 gr Brokoli 1,000 Rp 40,000 20,000.00
500 gr Kembang Kol 1,000 Rp 35,000 17,500.00
250 gr Wortel Import 1,000 Rp 45,000 11,250.00
150 gr Buncis 1,000 Rp 20,000 3,000.00
50 gr Bawang Putih 1,000 Rp 41,000 2,050.00
50 gr Chicken Knorr 1,000 Rp 45,000 2,250.00
15 gr Garam 1,000 Rp 20,000 300.00
20 gr Lada Putih 1,000 Rp 100,000 2,000.00
40 ml Minyak Goreng 12,000 Rp 21,500 71.67

ROAST CHICKEN
3,000 gr Ayam Whole 1,000 Rp 48,000 144,000.00
200 gr Saus Jamur 1,000 Rp 65,000 13,000.00
50 gr Daun Bawang 1,000 Rp 22,000 1,100.00
50 gr Wortel 1,000 Rp 20,000 1,000.00
50 gr Bawang Putih 1,000 Rp 41,000 2,050.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
10 gr Chicken Knorr 1,000 Rp 35,000 350.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Bubur Kacang Hijau


250 gr Kacang Hijau 1,000 Rp 32,000 8,000.00
50 gr Jahe 1,000 Rp 20,000 1,000.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
100 gr Santan Kara 1,000 Rp 42,000 4,200.00
50 gr Gula Merah 1,000 Rp 32,000 1,600.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00

Bubur Ketan Hitam


250 gr Beras Ketan Hitam 1,000 Rp 30,000 7,500.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00
50 gr Santan Karan 1,000 Rp 42,000 2,100.00
50 gr Gula Aren 1,000 Rp 32,000 1,600.00
5 gr Garam 1,000 Rp 20,000 100.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

SEBLAK
100 gr Kerupuk warna warni 1,000 Rp 20,000 2,000.00
100 gr Caisim 1,000 Rp 15,000 1,500.00
100 gr Sawi Putih 1,000 Rp 17,000 1,700.00
100 gr Bakso 1,000 Rp 50,000 5,000.00
100 gr Ceker 1,000 Rp 35,000 3,500.00
50 gr Fish cake 1,000 Rp 65,000 3,250.00
80 gr Cabe merah keriting 1,000 Rp 70,000 5,600.00
60 gr Kencur 1,000 Rp 36,000 2,160.00
50 gr Bawang Merah 1,000 Rp 43,000 2,150.00
50 gr Bawang putih 1,000 Rp 41,000 2,050.00
75 gr Telur 1,000 Rp 30,000 2,250.00
1,000 ml Air 10,000 Rp 22,000 2,200.00
25 gr Chicken Knor 1,000 Rp 105,000 2,625.00
15 gr Garam 1,000 Rp 17,000 255.00
15 gr Gula 1,000 Rp 19,000 285.00
100 ml Minyak Goreng 12,000 Rp 21,500 179.17
5 gr Lada Putih 1,000 Rp 100,000 500.00

250 gr Choco Crunch 1,000 Rp 38,000 9,500.00


250 gr Starfruit 1,000 Rp 40,000 10,000.00
500 ml freshmilk 1,000 Rp 20,000 10,000.00

Banana Cake
300 gr Pisang Ambon 1,000 Rp 28,000 8,400.00
450 gr Gula 1,000 Rp 19,000 8,550.00
450 gr Tepung Terigu 1,000 Rp 12,400 5,580.00
350 gr Telur 1,000 Rp 31,000 10,850.00
100 gr Baking Powder 1,000 Rp 58,000 5,800.00
50 gr Baking Soda 500 Rp 76,000 7,600.00
75 ml Salad Oil 1,000 Rp 120,000 9,000.00
5 gr Cinamon Powder 1,000 Rp 29,000 145.00
Total 973,406
Additional 10% 97,341
Grand Total 1,070,746
Per Pax 35,692
Nett Price 82,645
Services 10% 8,265
Pajak 10% 9,091
Selling Price (Per Pax) 100,000
Recipe Cost 43%
RECIPE CARD MENU BREAKFAST 2024
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Orange Juice
1,000 ml Orange Juice 5,000 Rp 105,000 21,000.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

Jamu Beras kencur


1,500 ml mineral water 19,000 Rp 21,000 1,657.89
125 gr kencur 1,000 Rp 36,000 4,500.00
50 gr beras putih 10,000 Rp 17,000 85.00
35 gr gula pasir 1,000 Rp 18,000 630.00
30 gr jahe 1,000 Rp 35,000 1,050.00

jamu wedang jahe


1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr gula merah 1,000 Rp 23,000 4,600.00
200 gr gula putih 1,000 Rp 19,000 3,800.00
150 gr jahe 1,000 Rp 35,000 5,250.00
jamu kunyit asem
1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr kunyit 1,000 Rp 35,000 7,000.00
100 gr asam jawa 1,000 Rp 56,000 5,600.00
250 gr gula putih 1,000 Rp 19,000 4,750.00
10 gr daun pandan 1,000 Rp 16,000 160.00

STALL
Pancake
1,000 gr Terigu Segitiga 1,000 Rp 14,000 14,000.00
400 gr Gula Pasir 1,000 Rp 30,000 12,000.00
20 gr garam 1,000 Rp 13,000 260.00
20 gr baking powder 1,000 Rp 48,000 960.00
500 gr telur ayam 1,000 Rp 30,000 15,000.00
500 ml freshmilk 1,000 Rp 26,000 13,000.00
300 gr mentega 1,000 Rp 45,000 13,500.00

Soto Ayam
1,000 gr Ayam Whole 1,000 Rp 40,000 40,000.00
100 gr Bumbu Soto 1,000 Rp 30,000 3,000.00
20 gr garam 1,000 Rp 20,000 400.00
50 gr Daun Bawang 1,000 Rp 38,000 1,900.00
100 gr Cabe Rawit Merah 1,000 Rp 75,000 7,500.00
50 ml Kecap Manis 5,000 Rp 150,000 1,500.00
100 gr Soun 5,000 Rp 115,000 2,300.00
10 gr Gula Pasir 1,000 Rp 19,000 190.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
30 gr Minyak Goreng 12,000 Rp 270,000 675.00

DEESERT
Buah Potong
1,000 gr Melon 1,000 Rp 18,000 18,000.00
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

Puding W/Fla
2 scht Agar Agar Swallow 12 Rp 65,000 10,833.33
500 gr Gula Pasir 1,000 Rp 19,000 9,500.00
400 ml Fresh Milk 1,000 Rp 32,000 12,800.00
5 gr Garam 250 Rp 10,000 200.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Goreng Kari


1,500 gr Beras 10,000 Rp 138,000 20,700.00
100 gr Daun Bawang 1,000 Rp 22,000 2,200.00
10 gr Kari powder 250 Rp 240,000 9,600.00
50 gr Bawang Putih 1,000 Rp 38,000 1,900.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
20 gr Cabe merah besar 770 Rp 95,000 2,467.53
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
10 gr lada putih 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

Mie Goreng Bakso


4 pack Mie Atom 1 Rp 10,000 40,000.00
100 gr Caisim 1,000 Rp 13,000 1,300.00
100 gr Kol Putih 1,000 Rp 13,000 1,300.00
100 gr Wortel 1,000 Rp 22,000 2,200.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
30 gr Bawang Putih 1,000 Rp 38,000 1,140.00
200 gr Bakso 1,000 Rp 50,000 10,000.00
50 gr Kecap Manis 5,000 Rp 150,000 1,500.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

Tumis Putren
2,000 gr Jagung muda 1,000 Rp 32,000 64,000.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Bawang Putih 1,000 Rp 38,000 760.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Ayam Mentega
3,000 gr Ayam Whole 1,000 Rp 40,000 120,000.00
150 gr Mentega 1,000 Rp 70,000 10,500.00
50 gr Cabe Merah Besar 1,000 Rp 95,000 4,750.00
100 gr Bombay 1,000 Rp 26,000 2,600.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Bubur Kacang Hijau


250 gr Kacang Hijau 1,000 Rp 32,000 8,000.00
50 gr Jahe 1,000 Rp 20,000 1,000.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
100 gr Santan Kara 1,000 Rp 42,000 4,200.00
50 gr Gula Merah 1,000 Rp 32,000 1,600.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00
Bubur Ketan Hitam
250 gr Beras Ketan Hitam 1,000 Rp 30,000 7,500.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00
50 gr Santan Karan 1,000 Rp 42,000 2,100.00
50 gr Gula Aren 1,000 Rp 32,000 1,600.00
5 gr Garam 1,000 Rp 20,000 100.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

72 gr Indomie KARI/SOTO/GR 1,000 Rp 3,500 252.00


100 gr Caisim 1,000 Rp 16,000 1,600.00
75 gr Telur 1,000 Rp 31,000 2,325.00

250 gr Choco Crunch 1,000 Rp 38,000 9,500.00


250 gr Starfruit 1,000 Rp 40,000 10,000.00
500 ml freshmilk 1,000 Rp 20,000 10,000.00

PUKIS
500 gr Tepung Terigu 1,000 Rp 12,400 6,200.00
250 gr Gula Pasir 1,000 Rp 19,000 4,750.00
150 gr Telur 1,000 Rp 31,000 4,650.00
350 ml Santan 1,000 Rp 45,840 16,044.00
200 gr Mentega 1,000 Rp 70,000 14,000.00
2 sdt Ragi 1,000 Rp 24,000 48.00
4 gr Vanilli 1,000 Rp 10,000 40.00

Brownies
130 gr Tepung Terigu 1,000 Rp 12,400 1,612.00
60 gr Coklat Bubuk 1,000 Rp 175,000 10,500.00
430 gr Telur 1,000 Rp 31,000 13,330.00
140 gr Mentega 1,000 Rp 70,000 9,800.00
370 gr Gula putih 1,000 Rp 38,500 14,245.00
10 gr Bp 1,000 Rp 58,000 580.00
80 gr Coklat Blok 1,000 Rp 80,000 6,400.00

total 979,160.07
Additional 10% 97,916
Grand Total 1,077,076
Per Pax 35,903
Nett Price 82,645
Services 10% 8,265
Pajak 10% 9,091
Selling Price (Per Pax) 100,000
Recipe Cost 43%
RECIPE CARD MENU BREAKFAST 2024
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Orange Juice
1,000 ml Orange Juice 5,000 Rp 105,000 21,000.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

Jamu Beras kencur


1,500 ml mineral water 19,000 Rp 21,000 1,657.89
125 gr kencur 1,000 Rp 36,000 4,500.00
50 gr beras putih 10,000 Rp 17,000 85.00
35 gr gula pasir 1,000 Rp 18,000 630.00
30 gr jahe 1,000 Rp 35,000 1,050.00

jamu wedang jahe


1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr gula merah 1,000 Rp 23,000 4,600.00
200 gr gula putih 1,000 Rp 19,000 3,800.00
150 gr jahe 1,000 Rp 35,000 5,250.00
jamu kunyit asem
1,000 ml mineral water 19,000 Rp 21,000 1,105.26
200 gr kunyit 1,000 Rp 35,000 7,000.00
100 gr asam jawa 1,000 Rp 56,000 5,600.00
250 gr gula putih 1,000 Rp 19,000 4,750.00
10 gr daun pandan 1,000 Rp 16,000 160.00

STALL
Pancake
1,000 gr Terigu Segitiga 1,000 Rp 14,000 14,000.00
400 gr Gula Pasir 1,000 Rp 30,000 12,000.00
20 gr garam 1,000 Rp 13,000 260.00
20 gr baking powder 1,000 Rp 48,000 960.00
500 gr telur ayam 1,000 Rp 30,000 15,000.00
500 ml freshmilk 1,000 Rp 26,000 13,000.00
300 gr mentega 1,000 Rp 45,000 13,500.00

Cilok Bumbu Kacang


100 gr Terigu Segitiga 1,000 Rp 14,000 1,400.00
1,000 gr Sagu Tani 1,000 Rp 30,000 30,000.00
20 gr garam 1,000 Rp 20,000 400.00
50 gr Bawang Putih 1,000 Rp 38,000 1,900.00
100 gr Cabe Rawit Merah 1,000 Rp 75,000 7,500.00
50 ml Kecap Manis 5,000 Rp 150,000 1,500.00
100 gr Saus Sambal 5,000 Rp 115,000 2,300.00
10 gr Gula Pasir 1,000 Rp 19,000 190.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
30 gr Minyak Goreng 12,000 Rp 270,000 675.00
120 gr Sinti Bumbu Pecel 1,000 Rp 13,000 1,560.00

DEESERT
Buah Potong
1,000 gr Melon 1,000 Rp 18,000 18,000.00
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

Puding W/Fla
2 scht Agar Agar Swallow 12 Rp 65,000 10,833.33
500 gr Gula Pasir 1,000 Rp 19,000 9,500.00
400 ml Fresh Milk 1,000 Rp 32,000 12,800.00
5 gr Garam 250 Rp 10,000 200.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53
HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Gr Tomyam
1,500 gr Beras 10,000 Rp 138,000 20,700.00
100 gr Daun Bawang 500 Rp 22,000 4,400.00
100 gr Sereh 500 Rp 16,000 3,200.00
100 gr Cabe Rawit Merah 500 Rp 95,000 19,000.00
50 gr Bawang Putih 1,000 Rp 41,000 2,050.00
150 gr Tomyam Paste 1,000 Rp 56,000 8,400.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

Bihun Gr
3 pack Mie Atom 1 Rp 10,000 30,000.00
100 gr Caisim 1,000 Rp 13,000 1,300.00
100 gr Kol Putih 1,000 Rp 13,000 1,300.00
100 gr Wortel 1,000 Rp 22,000 2,200.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
30 gr Bawang Putih 1,000 Rp 38,000 1,140.00
50 gr Sambal 1,000 Rp 65,000 3,250.00
50 gr Kecap Manis 5,000 Rp 150,000 1,500.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

Orak arik sayuran


2,000 gr kol putih 1,000 Rp 16,000 32,000.00
500 gr wortel 770 Rp 20,000 12,987.01
20 gr Bawang Putih 1,000 Rp 38,000 760.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Tkan masak tauco


3,000 gr Ikan dori 1,000 Rp 48,000 144,000.00
300 gr Bumbu Tauco 1,000 Rp 66,000 19,800.00
50 gr Bombay 1,000 Rp 26,000 1,300.00
50 gr Cabe merah besar 1,000 Rp 95,000 4,750.00
50 gr Cabe hijau besar 1,000 Rp 50,000 2,500.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Bubur Kacang Hijau


250 gr Kacang Hijau 1,000 Rp 32,000 8,000.00
50 gr Jahe 1,000 Rp 20,000 1,000.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
100 gr Santan Kara 1,000 Rp 42,000 4,200.00
50 gr Gula Merah 1,000 Rp 32,000 1,600.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00

Bubur Ketan Hitam


250 gr Beras Ketan Hitam 1,000 Rp 30,000 7,500.00
20 gr Daun Pandan 1,000 Rp 20,000 400.00
50 gr Gula Pasir 1,000 Rp 19,000 950.00
50 gr Santan Karan 1,000 Rp 42,000 2,100.00
50 gr Gula Aren 1,000 Rp 32,000 1,600.00
5 gr Garam 1,000 Rp 20,000 100.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

72 gr Indomie KARI/SOTO/GR 1,000 Rp 3,500 252.00


100 gr Caisim 1,000 Rp 16,000 1,600.00
75 gr Telur 1,000 Rp 31,000 2,325.00

250 gr Choco Crunch 1,000 Rp 38,000 9,500.00


250 gr Starfruit 1,000 Rp 40,000 10,000.00
500 ml freshmilk 1,000 Rp 20,000 10,000.00

KUE CUBIT
250 gr Terigu 1,000 Rp 12,400 3,100.00
200 gr Gula Pasir 1,000 Rp 19,000 3,800.00
200 gr Santan 1,000 Rp 45,840 9,168.00
200 gr Fresh Milk 1,000 Rp 20,000 4,000.00
150 gr Telur 1,000 Rp 31,000 4,650.00
20 gr Garam 1,000 Rp 17,000 340.00
10 gr Ragi 1,000 Rp 24,000 240.00
5 gr Vanilli 1,000 Rp 10,000 50.00
20 gr Mentega 1,000 Rp 70,000 1,400.00
20 gr Minyak 12,000 Rp 270,000 450.00

Kue Sus
100 ml Margarin 1,000 Rp 70,000 7,000.00
150 ml Susu Cair 1,000 Rp 20,000 3,000.00
50 ml Air 1,000 Rp 22,000 1,100.00
150 gr Terigu 1,000 Rp 12,400 1,860.00
1 sdt Baking powder 1,000 Rp 58,000 29.00
140 gr Telur 1,000 Rp 31,000 4,340.00
Total 902,758
Additional 10% 90,276
Grand Total 993,033
Per Pax 33,101
Nett Price 82,645
Services 10% 8,265
Pajak 10% 9,091
Selling Price (Per Pax) 100,000
Recipe Cost 40%
RECIPE CARD MENU BREAKFAST 2023
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00 10,313.16

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00 4,663.16

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74 7,494.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68 24,573.68

DEESERT
Buah Potong
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00 41,000.00

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53 22,910.53

Bihun Goreng
2 pack Bihun Naga 1 Rp 19,000 38,000.00
100 gr Caisim 1,000 Rp 13,000 1,300.00
100 gr Kol Putih 1,000 Rp 13,000 1,300.00
100 gr Wortel 1,000 Rp 22,000 2,200.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
30 gr Sambal 1,000 Rp 65,000 1,950.00
50 gr Kecap Manis 5,000 Rp 150,000 1,500.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00 57,915.00

Pokcoy Garlic
2,000 gr Pokcoy 1,000 Rp 17,000 34,000.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Bawang Putih 1,000 Rp 38,000 760.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00 38,191.23

Ikan Asam Manis


3,000 gr Ikan Dori 1,000 Rp 48,000 144,000.00
100 gr Bumbu Asam Manis 1,000 Rp 40,000 4,000.00
100 gr Bawang Bombay 1,000 Rp 20,000 2,000.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Daun bawang 1,000 Rp 22,000 1,100.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00 156,605.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00 15,488.00
Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00 14,509.23

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00 10,125.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00 89,750.00

Chicken Porridge
250 gr Beras 10,000 Rp 138,000 3,450.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53
100 gr Chicken 1,000 Rp 40,000 4,000.00

20 slice Roti Tawar 20 Rp 20,000 20,000.00

Total 523,199
Additional 10% 52,320
Grand Total 575,519
Per Pax 19,184 35,000.00
Selling Price 28% 68,514
Pajak & Services 21% 14,388
Nett Price 82,902
Recipe Cost 28%
54.81%
RECIPE CARD MENU BREAKFAST 2023
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE

Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

STALL
DEESERT
Buah Potong
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Goreng Hijau


1,500 gr Beras 10,000 Rp 138,000 20,700.00
50 gr Sambal Hijau 1,000 Rp 65,000 3,250.00
30 gr Daun Bawang 1,000 Rp 22,000 660.00
50 gr Ayam Fillet 1,000 Rp 51,000 2,550.00
20 gr Teri Jengki 1,000 Rp 87,000 1,740.00
10 gr Bawang Putih 1,000 Rp 38,000 380.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
30 ml Cabe Hijau Besar 1,000 Rp 30,000 900.00
30 gr Cabe Rawit Hijau 1,000 Rp 50,000 1,500.00
10 gr Daun jeruk 1,000 Rp 44,000 440.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Capcay
150 gr Jagung Putren 1,000 Rp 35,000 5,250.00
150 gr Caisim 1,000 Rp 13,000 1,950.00
500 gr Brokoli 1,000 Rp 45,000 22,500.00
500 gr Kembang Kol 1,000 Rp 28,000 14,000.00
250 gr Kol Putih 1,000 Rp 13,000 3,250.00
200 gr Sawi Putih 1,000 Rp 12,000 2,400.00
250 gr Wortel Import 1,000 Rp 22,000 5,500.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

Ayam Lada Hitam


3,000 gr Ayam Whole 1,000 Rp 40,000 120,000.00
60 gr Bumbu Lada Hitam 1,000 Rp 65,000 3,900.00
50 gr Bawang Merah 1,000 Rp 38,000 1,900.00
100 gr Bawang Bombay 1,000 Rp 20,000 2,000.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Daun bawang 1,000 Rp 22,000 1,100.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

Chicken Porridge
250 gr Beras 10,000 Rp 138,000 3,450.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53
100 gr Chicken 1,000 Rp 40,000 4,000.00

20 slice Roti Tawar 20 Rp 20,000 20,000.00


Total 507,083
Additional 10% 50,708
Grand Total 557,791
Per Pax 18,593 35,000 53.12%
Selling Price 28% 66,404
Pajak & Services 21% 13,945
Nett Price 80,349
Recipe Cost 28%
RECIPE CARD MENU BREAKFAST 2023
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE

Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

DEESERT
Buah Potong
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Goreng Jawa


1,500 gr Beras 10,000 Rp 138,000 20,700.00
100 gr Daun Bawang 1,000 Rp 22,000 2,200.00
50 gr Sambal 1,000 Rp 65,000 3,250.00
50 gr Bawang Putih 1,000 Rp 38,000 1,900.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

Tumis Kailan
2,000 gr Kailan 1,000 Rp 20,000 40,000.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Bawang Putih 1,000 Rp 38,000 760.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Ayam Serundeng
3,000 gr Ayam Whole 1,000 Rp 40,000 120,000.00
300 gr Bumbu Serundeng 1,000 Rp 40,000 12,000.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
100 gr Daun bawang 1,000 Rp 22,000 2,200.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

Chicken Porridge
250 gr Beras 10,000 Rp 138,000 3,450.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53
100 gr Chicken 1,000 Rp 40,000 4,000.00

20 slice Roti Tawar 20 Rp 20,000 20,000.00

Total 497,455
Additional 10% 49,746
Grand Total 547,201
Per Pax 18,240 35000 52.11%
Selling Price 28% 65,143
Pajak & Services 21% 13,680
Nett Price 78,823
Recipe Cost 28%
RECIPE CARD MENU BREAKFAST 2023
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

DEESERT
Buah Potong
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Goreng Tutug Oncom


1,500 gr Beras 10,000 Rp 138,000 20,700.00
2 gr Oncom 1 Rp 6,000 12,000.00
50 gr Daun Bawang 1,000 Rp 22,000 1,100.00
150 gr leunca 1,000 Rp 36,000 5,400.00
50 gr Bawang Putih 1,000 Rp 38,000 1,900.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

Buncis Balacan
2,000 gr Buncis 1,000 Rp 17,000 34,000.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
30 gr Bumbu Balacan 1,000 Rp 45,000 1,350.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Ikan Pesmol
3,000 gr Ikan Dori 1,000 Rp 48,000 144,000.00
100 gr Bumbu Pesmol 1,000 Rp 45,000 4,500.00
100 gr Bawang Bombay 1,000 Rp 20,000 2,000.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Daun bawang 1,000 Rp 22,000 1,100.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

Chicken Porridge
250 gr Beras 10,000 Rp 138,000 3,450.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53
100 gr Chicken 1,000 Rp 40,000 4,000.00

20 slice Roti Tawar 20 Rp 20,000 20,000.00

Total 521,370
Additional 10% 52,137
Grand Total 573,508
Per Pax 19,117 35000 54.62%
Selling Price 28% 68,275
Pajak & Services 21% 14,338
Nett Price 82,612
Recipe Cost 28%
RECIPE CARD MENU BREAKFAST 2023
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

DEESERT
Buah Potong
1,000 gr Melon 1,000 Rp 18,000 18,000.00
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Butter Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
30 gr Daun Bawang 1,000 Rp 22,000 660.00
50 gr Blueband 1,000 Rp 65,000 3,250.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
50 gr Bawang Bombay 1,000 Rp 20,000 1,000.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
10 gr Chicken Knorr 1,000 Rp 65,000 650.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Mix Vegetable
200 gr Jagung Putren 1,000 Rp 35,000 7,000.00
200 gr Caisim 1,000 Rp 13,000 2,600.00
500 gr Brokoli 1,000 Rp 45,000 22,500.00
500 gr Kembang Kol 1,000 Rp 28,000 14,000.00
200 gr Kol Putih 1,000 Rp 13,000 2,600.00
200 gr Sawi Putih 1,000 Rp 12,000 2,400.00
200 gr Wortel Import 1,000 Rp 22,000 4,400.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
10 gr Chicken Knorr 1,000 Rp 35,000 350.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Roasted Chicken
3,000 gr Ayam Whole 1,000 Rp 40,000 120,000.00
300 gr Saus Jamur 1,000 Rp 65,000 19,500.00
50 gr Daun bawang 1,000 Rp 22,000 1,100.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
10 gr Chicken Knorr 1,000 Rp 35,000 350.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00
Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

Chicken Porridge
250 gr Beras 10,000 Rp 138,000 3,450.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53
100 gr Chicken 1,000 Rp 40,000 4,000.00

20 slice Roti Tawar 20 Rp 20,000 20,000.00

Total 517,913
Additional 10% 51,791
Grand Total 569,704
Per Pax 18,990 35000 54.26%
Selling Price 28% 67,822
Pajak & Services 21% 14,243
Nett Price 82,065
Recipe Cost 28%
RECIPE CARD MENU BREAKFAST 2023
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

STALL
DEESERT
Buah Potong
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Goreng Kampung


1,500 gr Beras 10,000 Rp 138,000 20,700.00
50 gr Buncis 1,000 Rp 65,000 3,250.00
50 gr Daun Bawang 1,000 Rp 22,000 1,100.00
50 gr Kecombrang 1,000 Rp 50,000 2,500.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
50 ml Minyak Goreng 12,000 Rp 270,000 1,125.00

Orak Arik Sayuran


200 gr Jagung Putren 1,000 Rp 35,000 7,000.00
200 gr Caisim 1,000 Rp 13,000 2,600.00
500 gr Brokoli 1,000 Rp 45,000 22,500.00
500 gr Kembang Kol 1,000 Rp 28,000 14,000.00
200 gr Kol Putih 1,000 Rp 13,000 2,600.00
200 gr Sawi Putih 1,000 Rp 12,000 2,400.00
200 gr Wortel Import 1,000 Rp 22,000 4,400.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
20 gr Bawang Putih 1,000 Rp 38,000 760.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Ikan Masak Taucho


3,000 gr Ikan Dori 1,000 Rp 48,000 144,000.00
100 gr Bumbu Taucho 1,000 Rp 45,000 4,500.00
50 gr Bawang Bombay 1,000 Rp 20,000 1,000.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Daun bawang 1,000 Rp 22,000 1,100.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
10 gr Chicken Knorr 1,000 Rp 35,000 350.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

Chicken Porridge
250 gr Beras 10,000 Rp 138,000 3,450.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53
100 gr Chicken 1,000 Rp 40,000 4,000.00

20 slice Roti Tawar 20 Rp 20,000 20,000.00

Total 532,799
Additional 10% 53,280
Grand Total 586,079
Per Pax 19,536 35000 55.82%
Selling Price 28% 69,771
Pajak & Services 21% 14,652
Nett Price 84,423
Recipe Cost 28%
RECIPE CARD MENU BREAKFAST 2023
Dish Name
No. Of Servings
Serving Per Portion
QTY UNIT QTY Price TOTAL Cost
BEVERAGE
Ice Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 21,000 663.16
1,500 gr Ice Cube 10,000 Rp 19,000 2,850.00

Mineral Water
2,500 ml Mineral Water 19,000 Rp 21,000 2,763.16
1,000 gr Ice Cube 10,000 Rp 19,000 1,900.00

Hot Tea
4 pcs Teh tong tji 1 Rp 350 1,400.00
300 gr Gula Pasir 1,000 Rp 18,000 5,400.00
600 ml Mineral Water 19,000 Rp 22,000 694.74

Hot Coffee
150 gr Coffee Bean 1,000 Rp 135,000 20,250.00
200 gr Gula Pasir 1,000 Rp 18,000 3,600.00
625 ml Mineral Water 19,000 Rp 22,000 723.68

STALL
DEESERT
Buah Potong
1,000 gr Pepaya 1,000 Rp 15,000 15,000.00
2,000 gr Semangka 1,000 Rp 13,000 26,000.00

HOT DISHES
Steam Rice
1,500 gr Beras 10,000 Rp 138,000 20,700.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53

Nasi Goreng Kari


1,500 gr Beras 10,000 Rp 138,000 20,700.00
50 gr Daun Bawang 1,000 Rp 22,000 1,100.00
50 gr Bumbu Kari 1,000 Rp 65,000 3,250.00
50 gr Bawang Putih 1,000 Rp 38,000 1,900.00
250 gr Telur Ayam 1,000 Rp 30,000 7,500.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 65,000 1,300.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

Tumis Putren
2,000 gr Jagung Muda 1,000 Rp 35,000 70,000.00
15 gr Saus Tiram 770 Rp 65,000 1,266.23
20 gr Bawang Putih 1,000 Rp 38,000 760.00
10 gr Ajinomoto 1,000 Rp 60,000 600.00
10 gr Gula 1,000 Rp 19,000 190.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
30 ml Minyak Goreng 12,000 Rp 270,000 675.00

Ayam Tangkap
3,000 gr Ayam Whole 1,000 Rp 40,000 120,000.00
100 gr Bumbu Tangkap 1,000 Rp 45,000 4,500.00
50 gr Cabe Rawit Hijau 1,000 Rp 42,000 2,100.00
50 gr Daun Pandan 1,000 Rp 42,001 2,100.05
10 gr Daun Kari 1,000 Rp 22,000 220.00
20 gr Ajinomoto 1,000 Rp 60,000 1,200.00
20 gr Gula 1,000 Rp 19,000 380.00
20 gr Chicken Knorr 1,000 Rp 35,000 700.00
100 ml Minyak Goreng 12,000 Rp 270,000 2,250.00

CONDIMENT
Sambal Terasi
100 gr Cabe Merah Keriting 1,000 Rp 58,000 5,800.00
50 gr Cabe Merah Besar 1,000 Rp 42,000 2,100.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
10 gr Terasi Udang Hoek 160 Rp 18,000 1,125.00
100 gr Tomat 1,000 Rp 20,000 2,000.00
2 gr Daun Jeruk 1,000 Rp 44,000 88.00
20 gr Minyak Goreng 12,000 Rp 270,000 450.00
10 gr Gula Merah 1,000 Rp 32,000 320.00
50 gr Bawang Putih 1,000 Rp 31,000 1,550.00
3 gr Garam 250 Rp 10,000 120.00
3 gr Chicken Knorr 1,000 Rp 35,000 105.00
3 gr Ajinomoto 1,000 Rp 60,000 180.00

Acar
200 gr Timun 1,000 Rp 25,000 5,000.00
200 gr Wortel 1,000 Rp 20,000 4,000.00
50 gr Cabe Rawit Hijau 1,000 Rp 58,000 2,900.00
50 gr Bawang Merah 1,000 Rp 33,000 1,650.00
5 gr Cabe Merah Besar 1,000 Rp 42,000 210.00
5 gr Cuka 650 Rp 22,000 169.23
20 gr Gula 1,000 Rp 19,000 380.00
5 gr Garam 250 Rp 10,000 200.00

Kerupuk Udang
300 gr Kerupuk Udang 1,000 Rp 30,000 9,000.00
50 gr Minyak Goreng 12,000 Rp 270,000 1,125.00

Egg Corner
2,500 gr Telur Ayam 1,000 Rp 30,000 75,000.00
20 gr Lada 250 Rp 20,000 1,600.00
100 gr Garam 1,000 Rp 19,000 1,900.00
500 gr Minyak Goreng 12,000 Rp 270,000 11,250.00

Chicken Porridge
250 gr Beras 10,000 Rp 138,000 3,450.00
2,000 ml Mineral Water 19,000 Rp 21,000 2,210.53
100 gr Chicken 1,000 Rp 40,000 4,000.00

20 slice Roti Tawar 20 Rp 20,000 20,000.00

Total 518,976
Additional 10% 51,898
Grand Total 570,873
Per Pax 19,029 35000 54.37%
Selling Price 28% 67,961
Pajak & Services 21% 14,272
Nett Price 82,233 28261
Recipe Cost 28%

You might also like