Lun

Items in English

Glazed Pork belly with rice

Stir fried chicken with bell pepper
Braised pork and egg
Fish in clay-pot
Steamed rice with Chicken, mushroom
Grilled fish served with fried rice
Grilled Pork Korean Style
Steamed rice with Char Siu pork
Steamed rice with pork curry
Nasi Goreng
Combination Beef, Pate, Sausage and Egg
Sauteed Beef with Black Pepper
LUNCH BUSINESS FORECAST
Average guest/lunch
Average Rev/lunch
S lng khch bui tra
Mc gi 1
Mc gi 2
Mc gi 3
Food revenue
Drink revenue
35,000
Total lunch revenue per day
Total lunch revenue per month
Cost of food
Cost of drink

Profit
Profit per month
Compare with Current
Guest
Revenue
Thi gian phc v
Thi gian ra / mn

Lunch menu
Items in Vietnamese
Cm tht ba ch rang chy cnh
Cm g xo lc lc
Cm tht ln kho trng
Cm c kho t
Cm g om nm
Cm o c lng nng
Cm tht ln nng kiu Hn Quc
Cm x xu
Cm c ri tht heo
Cm chin Indo
B N trn cho nng
Cm b st tiu en

Costing
22,770
23,155
32,780
32,857
25,718
30,663
31,983
31,130
30,283
35,090
48,510
38,913

Average

31,988

May

June
41
43.5
7,845,000 9,500,000

SP I
Cost %
75,000
30%
80,000
29%
80,000
41%
80,000
41%
80,000
32%
95,000
32%
95,000
34%
90,000
35%
95,000
32%
95,000
37%
115,000
42%
115,000
34%
91,250

106%
121%

90
50%
30%
20%
75%

SP I
3,600,000
2,160,000
1,440,000
7,200,000
2,362,500
9,562,500
286,875,000
2,513,176
708,750

6,340,574
190,217,213
50
7,500,000
180 pht
2 pht

180%
128%

35%

SP II
Cost %
70,000
33%
75,000
31%
75,000
44%
75,000
44%
75,000
34%
90,000
34%
90,000
36%
85,000
37%
90,000
34%
90,000
39%
110,000
44%
110,000
35%
86,250

37%

SP III
Cost %
65,000
35%
70,000
33%
70,000
47%
70,000
47%
70,000
37%
85,000
36%
85,000
38%
80,000
39%
85,000
36%
85,000
41%
105,000
46%
105,000
37%
81,250

39%

SP IV
Cost %
60,000
38%
65,000
36%
65,000
50%
65,000
51%
65,000
40%
80,000
38%
80,000
40%
75,000
42%
80,000
38%
80,000
44%
100,000
49%
100,000
39%
76,250

SP II
3,375,000
2,025,000
1,350,000
6,750,000
2,362,500

SP III
3,150,000
1,890,000
1,260,000
6,300,000
2,362,500

SP IV
2,925,000
1,755,000
1,170,000
5,850,000
2,362,500

9,112,500
273,375,000

8,662,500
259,875,000

8,212,500
246,375,000

2,494,971
708,750

2,474,845
708,750

2,452,476.11
708,750

5,908,779
177,263,381

5,478,905
164,367,160

5,051,274
151,538,217

180%
122%

180%
116%

180%
110%

42%

COSTING FOR LUNCH MENU

Dish

Braised pork and egg

Item name
Pork belly
Egg
Soya sauce light 500ml
Dark soya sauce 500ml
Rice
Soup

Dish

Fish in clay-pot
Item name
Pork belly
Soya sauce light 500ml

Dark soya sauce 500ml

Rice
Soup

Dish

Crispy noodle with beef

Item name
Beef tenderloin local
Onion
Leek
Celery
Carrot
Garlic
Oyster sauce

Cm tht ln kho trng

Tht ba ch
Trng g CN
X du nht
X du c
Da gp
Go Hng nhi
Canh

Cm c kho t

Tht ba ch
C bng lau
X du nht
Ging c
Gng ti
t sng
Hnh hoa
X du c
Da gp
Go Hng nhi
Canh

M xo gin b

Thn b VN
Hnh ty
Ti ty
Cn m
C rt
Ti
Du ho Thn ti

Yellow noodle

Dish

Fried rice with beef

Item name
Beef tenderloin local
Carrot
French bean
Egg
Rice
Soup

Dish

Dish

M trng

Cm rang b

Thn b VN
C rt
u php
Trng g CN
Da gp
Go Hng nhi
Canh

Beef hot pan

Item name
Beef tenderloin local
Pate
Egg
Fresh sausage
Tomato
Fries
Baguette bread
Oyster sauce

B N

Sweet and sour chicken

Item name
Chicken breast
Bell pepper
Onion
Pineapple
SS sauce
Rice
Sauteed vegetable

Cm g xo chua ngt

Thn b VN
Pat VN
Trng g CN
lp xng ti
C chua
Khoai ty chin
Bnh m Baguet
St du ho

Ln g
t lt
Hnh ty
Da chn
St chua ngt
Go Hng nhi
Rau ci chp
Da gp

Soup

Dish

Pork rib with Tamarin sauce

Item name
Pork rib
Tamarin sauce
Sauteed vegetable
Rice
Soup

Dish

Beef with black pepper

Item name
Beef tenderloin local
Onion
Black pepper sauce
Sauteed vegetable
Rice
Soup

Dish

Glazed Pork belly with rice

Item name
Pork belly
Sauteed vegetable
Rice
Soup

Canh

Cm sn st me

Sn ln non
St me
Rau ci chp
Go Hng nhi
Da gp
Canh

Cm b tiu en

Thn b VN
Hnh ty
St tiu en
Rau ci chp
Go Hng nhi
Da gp
Canh

Cm tht ba ch rang chy cnh

Tht ba ch
Rau ci chp
Go Hng nhi
Da gp
Canh

Dish

Cm o g nng

Item name
Chicken breast

Rice
Soup

Dish

Ln g
Hoa l xanh
Hoa l trng
C rt
u php
St du ho
Go Hng nhi
Da gp
Canh

Cm o ba ch nng

Item name
Pork belly

Rice
Soup

Dish

Tht ba ch
Hoa l xanh
Hoa l trng
C rt
u php
St x du
Go Hng nhi
Da gp
Canh

Cm o c vc nng

Item name
Sea bass filet

Rice

C vc
Hoa l xanh
Hoa l trng
C rt
u php
X du ti
Chanh xanh
Go Hng nhi
Da gp

Soup

Canh

Dish

Cm trn lp xng,ba ri

Item name
Tht ba ch
Lp xng ti
Nm rm
Hnh hoa
Go Hng nhi
Da gp
Canh

Rice
Soup

Dish

M ti trn cay

Item name
M ti
Tht b c
Hnh ty
Rau ci chp
t sng
Da chut
Hnh hoa
X du

Dish

Cm xa xu

Item name

Sauteed vegetable
Rice

Tht nc vai
Hnh ty
Ti
Du ho
X du
Rau ci chp
Go Hng nhi
Da gp

Soup

Canh

Dish

Cm chin Indo

Item name
Ln g
Tht b VN
Trng g
Hoa l xanh
Hoa l trng
St cay
Go Hng nhi
Da gp
Canh

Rice
Soup

Dish

Cm g nng s t

Item name

Sauteed vegetable
Rice
Soup

Dish

Sweet and sour Pork rib

Item name
Pork rib
Onion
Pineapple

Ln g
Hnh kh
S c
t sng
Hnh hoa
Lc nhn
Rau bc h
Rau ci chp
Go Hng nhi
Da gp
Canh

Cm sn st chua ngt

Sn ln non
Hnh ty
Da chn

SS sauce
Rice
Sauteed vegetable
Soup

Dish

St chua ngt
Go Hng nhi
Rau ci chp
Da gp
Canh

Cm g om nm

Item name

Sauteed vegetable
Rice
Soup

Dish

Ln g
Nm rm
Nm i g
Du ho
X du
Rau ci chp
Go Hng nhi
Da gp
Canh

Cm tht vin st me

Item name
Tamarin sauce
Sauteed vegetable
Rice
Soup

Dish

Tht nc vai
St me
Rau ci chp
Go Hng nhi
Da gp
Canh

Cm g xo lc lc

Item name
Ln g
t xanh L
t L
Hnh ty

Sauteed vegetable
Rice
Soup

Dish

Du ho
Rau ci chp
Go Hng nhi
Da gp
Canh

Cm c ri tht heo

Item name

Sauteed vegetable
Rice
Soup

Tht nc vai
Bt c m
Khoai ty
C rt
Bt cari
Du ho
X du
Rau ci chp
Go Hng nhi
Da gp
Canh

LUNCH MENU
Unit
kg
pcs
L
L
pcs
kg
pc

Unit
kg
kg
L
kg
kg
kg
kg
L
pcs
kg
pc

Unit
kg
kg
kg
kg
kg
kg
ml

Qtty
Unit price Total price
13,200
0.15
88,000
2,500
1.00
2,500
5,400
0.06
90,000
3,600
0.04
90,000
1,000
1,600
0.10
16,000
1.00
2,500
2,500
Sub total
29,800
10% Misc
2,980
Total Cost
32,780

Qtty
Unit price Total price
4,400
0.05
88,000
12,500
0.25
50,000
5,400
0.06
90,000
400
0.02
20,000
600
0.02
30,000
170
0.01
34,000
400
0.02
20,000
900
0.01
90,000
1,000
1,600
0.10
16,000
1.00
2,500
2,500
Sub total
29,870
10% Misc
2,987
Total Cost
32,857

Qtty
Unit price Total price
18,800
0.08
235,000
480
0.03
16,000
600
0.02
30,000
600
0.02
30,000
465
0.03
15,500
50
0.001
50,000
2,700
0.05
54,000

kg

Unit
kg
kg
kg
pcs
pcs
kg
pc

Unit
kg
kg
pcs
kg
kg
kg
pc

Unit
kg
kg
kg
pc
kg
kg
kg
pcs

0.04
21,000
Sub total
10% Misc
Total Cost

840
24,535
2,454
26,989

Qtty
Unit price Total price
16,450
0.07
235,000
775
0.05
15,500
2,000
0.05
40,000
2,500
1.00
2,500
1,000
1,600
0.10
16,000
1.00
2,500
2,500
Sub total
26,825
10% Misc
2,683
Total Cost
29,508

Qtty
Unit price Total price
16,450
0.07
235,000
8,800
0.08
110,000
2,500
1.00
2,500
5,800
0.04
145,000
1,950
0.10
19,500
2,130
0.05
42,600
2,970
0.33
9,000
3,500
Sub total
44,100
10% Misc
4,410
Total Cost
48,510

Qtty
Unit price Total price
9,750
0.15
65,000
3,500
0.10
35,000
1,500
0.10
15,000
1,000
8,000
3,500
0.10
35,000
1,600
0.10
16,000
2,400
0.12
20,000
1,000

pc

Unit
kg
kg
kg
kg
pcs
pc

Unit
kg
kg
kg
kg
kg
pcs
pc

1.00
2,500
Sub total
10% Misc
Total Cost

2,500
26,750
2,675
29,425

Qtty
Unit price Total price
33,000
0.30
110,000
2,500
0.05
50,000
2,400
0.12
20,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
43,000
10% Misc
4,300
Total Cost
47,300

Qtty
Unit price Total price
23,500
0.10
235,000
800
0.05
16,000
3,575
0.10
35,750
2,400
0.12
20,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
35,375
10% Misc
3,538
Total Cost
38,913

chy cnh

Unit
kg
kg
kg
pcs
pc

Qtty
Unit price Total price
13,200
0.15
88,000
2,400
0.12
20,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
20,700
10% Misc
2,070
Total Cost
22,770

Unit
kg
kg
kg
kg
kg
kg
pcs
pc

Unit
kg
kg
kg
kg
kg
kg
pcs
pc

Unit
kg
kg
kg
kg
kg

kg
pcs

Qtty
Unit price Total price
9,750
0.15
65,000
2,250
0.05
45,000
1,750
0.05
35,000
775
0.05
15,500
2,000
0.05
40,000
3,500
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
25,125
10% Misc
2,513
Total Cost
27,638

Qtty
Unit price Total price
13,200
0.15
88,000
2,250
0.05
45,000
1,750
0.05
35,000
775
0.05
15,500
2,000
0.05
40,000
4,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
29,075
10% Misc
2,908
Total Cost
31,983

Qtty
Unit price Total price
13,500
0.15
90,000
2,250
0.05
45,000
1,750
0.05
35,000
775
0.05
15,500
2,000
0.05
40,000
1,500
1,000
1,600
0.10
16,000
1,000

pc

Unit
kg
kg
kg
kg
kg
pcs
pc

Unit
kg
kg
kg
kg
kg
kg
kg
kg

Unit
kg
kg
kg
kg
kg
kg
kg
pcs

1.00
2,500
Sub total
10% Misc
Total Cost

2,500
27,875
2,788
30,663

Qtty
Unit price Total price
4,400
0.05
88,000
7,250
0.05
145,000
7,500
0.05
150,000
200
0.01
20,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
24,450
10% Misc
2,445
Total Cost
26,895

Qtty
Unit price Total price
10,000
0.20
50,000
9,950
0.05
199,000
320
0.02
16,000
1,000
0.05
20,000
1,650
0.05
33,000
570
0.03
19,000
400
0.02
20,000
0.02
45,000
900
Sub total
24,790
10% Misc
2,479
Total Cost
27,269

Qtty
Unit price Total price
18,000
0.20
90,000
320
0.02
16,000
500
0.01
50,000
1,080
0.02
54,000
900
0.02
45,000
2,400
0.12
20,000
1,600
0.10
16,000
1,000

pc

Unit

kg
pcs
pc

Unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
pcs
pc

Unit
kg
kg
pc

1.00
2,500
Sub total
10% Misc
Total Cost

2,500
28,300
2,830
31,130

Qtty
Unit price Total price
1,950
0.03
65,000
11,750
0.05
235,000
2,500
1.00
2,500
900
0.02
45,000
700
0.02
35,000
9,000
0.10
90,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
31,900
10% Misc
3,190
Total Cost
35,090

Qtty
Unit price Total price
9,750
0.15
65,000
300
0.01
30,000
750
0.05
15,000
990
0.03
33,000
400
0.02
20,000
2,500
0.05
50,000
500
2,400
0.12
20,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
22,690
10% Misc
2,269
Total Cost
24,959

Qtty
Unit price Total price
33,000
0.30
110,000
300
0.02
15,000
500
8,000

kg
kg
kg
pcs
pc

Unit
kg
kg
kg
kg
kg
kg
kg
pcs
pc

Unit
kg
kg
kg
kg
pcs
pc

Unit
kg
kg
kg
kg

0.05
0.10
0.12

35,000
16,000
20,000

1.00
2,500
Sub total
10% Misc
Total Cost

1,750
1,600
2,400
1,000
2,500
43,050
4,305
47,355

Qtty
Unit price Total price
9,750
0.15
65,000
3,000
0.02
150,000
1,600
0.02
80,000
1,080
0.02
54,000
450
0.01
45,000
2,400
0.12
20,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
23,380
10% Misc
2,338
Total Cost
25,718

Qtty
Unit price Total price
13,500
0.15
90,000
2,500
0.05
50,000
2,400
0.12
20,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
23,500
10% Misc
2,350
Total Cost
25,850

Qtty
Unit price Total price
9,750
0.15
65,000
1,050
0.03
35,000
1,350
0.03
45,000
320
0.02
16,000

kg
kg
kg
pcs
pc

Unit
kg
kg
kg
kg
kg
kg
kg
kg
kg
pcs
pc

0.02
0.12
0.10

54,000
20,000
16,000

1.00
2,500
Sub total
10% Misc
Total Cost

1,080
2,400
1,600
1,000
2,500
21,050
2,105
23,155

Qtty
Unit price Total price
13,500
0.15
90,000
1,350
0.03
45,000
1,900
0.05
38,000
750
0.05
15,000
1,000
1,080
0.02
54,000
450
0.01
45,000
2,400
0.12
20,000
1,600
0.10
16,000
1,000
1.00
2,500
2,500
Sub total
27,530
10% Misc
2,753
Total Cost
30,283

75,000

31%

Grilled sea-bass with mango salsa

TT
Item name
1
C vc filet
2
Xoi chn
3
Hnh ty
4
t xanh lt
5
t lt
6
Mi ty
7
Chanh vng

Pan fried chicken with pasta arrabbiata

TT
Item name
1
Ln g filet
2
M (kh)
3
C chua
4
Ti kh
5
t sng
6
Pho mai Parmesan
7
Mi ty

Beef rib-finger hot pan

TT
Item name
1
Sn b m khng xng
2
Hnh ty
3
t xanh lt
4
t lt
5
t sng
6
Chanh vng
7
Rau mi ta
8
Rau bc h

Unit
kg
kg
kg
kg
kg
kg
kg

Qtty Unit price Unit cost

0.2
280
56
0.03
30
1
0.02
20
0
0.02
45
1
0.02
45
1
0.005
0
0.05
50
3
Sub total
62
10% Mics
6
Total
68
30.80%
220

Unit
kg
kg
kg
kg
kg
kg
kg

Qtty Unit price Unit cost

0.2
0.05
0.1
0.02
0.02
0.03
0.001
Sub total
0
10% Mics
0
Total
0

Unit
kg
kg
kg
kg
kg
kg
kg
kg

Qtty Unit price Unit cost

0.2
0.02
0.02
0.02
0.01
0.03
0.01
0.02
Sub total
0
10% Mics
0
Total
0

Harvest Pork roast

TT
Item name
1
Thn ln
2
To
3
C rt
4
Hnh ty
5
Khoai ty
6
B ngi
7
Mt ong
8
B
9
Thym ti
10
Bt b

Unit
kg
kg
kg
kg
kg
kg
kg
kg
vnd
kg

Qtty Unit price Unit cost

0.2
0.1
0.05
0.05
0.1
0.05
0.01
0.03
0.005
0.001
Sub total
0
10% Mics
0
Total
0

Roasted salmon in foil with lemon

TT
Item name
1
C hi filet
2
C rt
3
Hnh ty
4
Khoai ty
5
Mi ty
6
Chanh vng
7
Thym ti

Unit
kg
kg
kg
kg
kg
kg
vnd

Qtty Unit price Unit cost

0.2
0.05
0.05
0.1
0.01
0.05
0.005
Sub total
0
10% Mics
0
Total
0

Pan-fried salmon cutlet with orange and peppercorn sauce.

TT
Item name
Unit
1
C hi filet
kg
2
Hoa l xanh
kg
3
Hoa l trng
kg
4
C rt
kg
5
B ngi
kg
6
Khoai ty
kg
7
Hnh ty
kg
8
Cam m
kg
9
Tiu xanh ti
kg

Qtty Unit price Unit cost

0.2
0.02
0.02
0.02
0.02
0.05
0.01
0.2
0.01
Sub total
0
10% Mics
0

Total

Medallions of beef tenderloin

TT
Item name
1
Thn b c
2
Hoa l xanh
3
Hoa l trng
4
C rt
5
B ngi
6
Khoai ty
7
C chua
8
Hnh ty
9
ti

Unit
kg
kg
kg
kg
kg
kg
kg
kg
kg

Qtty Unit price Unit cost

0.15
0.05
0.05
0.02
0.02
0.05
0.05
0.03
0.01
Sub total
0
10% Mics
0
Total
0

C Lng Nng ging m

TT
Item name
1
C Lng
2
Ging xay
3
Gng
4
Hnh hoa
5
t sng
6
Th l
7
Mm tm
8
M ngh
9
Lc nhn

Unit
kg
kg
kg
kg
kg
kg
kg
kg
kg

Qtty

Unit price Unit cost

Sub total
10% Mics
Total

0
0
0

Avocado with shrimps salad

TT
Item name
1
Qa b
2
Tm s 30/kg
3
Hnh ty
4
t xanh lt
5
t lt
6
Rau x lch xon
7
Mayonaise
8
Ket chup
9
Chanh vng

Unit
kg
kg
kg
kg
kg
kg
kg
kg
kg

Qtty Unit price Unit cost

0.2
0
0.1
0.05
0.03
0.03
0.03
0.05
0.01
0.05
Sub total
0
10% Mics
0
Total
0

Beef Carpaccio
TT
Item name
1
Thn b c
2
M tt vng
3
Chanh vng
4
Chanh xanh
5
Thym ti
6
Rau Rocket
7
Pho mai Parmesan

Unit
kg
kg
kg
kg
kg
kg
kg

Qtty Unit price Unit cost

1.7
0.1
0.15
0.15
0.05
0.05
0.03
Sub total
0
10% Mics
0
Total
0

Parma ham with melon salad.

TT
Item name
1
i ln Parma
2
Da vng
3
Rau Rocket
4
Rau x lch xon
5
Rau x lch tm
6
Hnh ty
7
C chua

Unit
kg
kg
kg
kg
kg
kg
kg

Qtty Unit price Unit cost

0.05
0.1
0.02
0.03
0.01
0.02
0.03
Sub total
0
10% Mics
0
Total
0

Spaghetti Vongole& pesto sauce

TT
Item name
1
M (kh)
2
Ngao
3
Ti
4
t sng
5
St hng ty
6
Pho mai Parmesan
7
Mi ty
8
Bnh m b ti

Unit
kg
kg
kg
kg
kg
kg
kg
pcs

Qtty Unit price Unit cost

0.075
0.15
0.01
0.01
0.05
0.03
0.01
2
Sub total
0
10% Mics
0
Total
0

Pasta Salmon with cream sauce

TT
Item name
1
M (kh)
2
C hi filet
3
Hnh ty
4
Kem ti
5
Sa ti
6
Pho mai Parmesan
7
Bnh m b ti

Unit
kg
kg
kg
kg
kg
kg
pcs

Qtty Unit price Unit cost

0.075
0.05
0.02
0.05
0.03
0.03
2
Sub total
0
10% Mics
0
Total
0

Pan-fried chicken breast with shallot and balsamic sauce.

TT
Item name
Unit
1
Ln g
kg
2
Hoa l xanh
kg
3
Hoa l trng
kg
4
C rt
kg
5
B ngi
kg
6
Khoai ty
kg
7
Hnh kh
kg
8
Dm en
kg

Qtty Unit price Unit cost

0.2
0.03
0.03
0.03
0.03
0.05
0.01
0.01
Sub total
0
10% Mics
0
Total
0

Breaded chicken breast topped with tomato concasse and mozzarella

TT
Item name
Unit
Qtty Unit price Unit cost
1
Ln g
kg
0.2
2
Trng g
kg
1
3
Bt c m
kg
0.05
4
Pho mai Mozzarella
kg
0.03
5
C chua
kg
0.05
6
Hnh ty
kg
0.03
7
ti
kg
0.02
8
Rau x lch xon
kg
0.05
9
Rau x lch tm
kg
0.02
10
C dn
kg
0.01
Sub total
0
10% Mics
0
Total
0

C Lng hp x du
TT
Item name
1
C Lng
2
X du
3
Gng
4
Hnh hoa
5
t sng
6
Mi ta

Unit
kg
kg
kg
kg
kg
kg

Qtty

Unit price Unit cost

Sub total
10% Mics
Total

0
0
0