Professional Documents
Culture Documents
Babycinno BOM
Babycinno BOM
#REF! #REF!
321.82 76.7%
226.59 73.6%
284.07 64.3%
298.43 70.4%
246.83 70.9%
245.92 70.6%
278.30 72.5%
234.84 70.1%
295.80 72.0%
255.95 68.3%
200.71 70.3%
116.51 76.8%
176.34 67.0%
28.61 80.1%
50.90 71.3%
37.98 85.1%
108.82 71.7%
219.96 77.0%
209.72 61.0%
#REF! #REF!
321.82 76.7%
199.86 64.9%
263.28 59.6%
269.00 63.4%
211.12 60.6%
219.13 62.9%
241.15 62.8%
187.19 55.9%
277.37 67.5%
228.22 60.9%
175.54 61.4%
96.90 63.8%
144.26 54.8%
92.14 60.7%
RECIPE NAME: Coconut Chia Bowl
Yield:
INGREDIENTS PURCHASE DATA
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERS
COST E%
ION
SR-0219 Chia Mix gms 578.72 3455.00 1%
L-00038 Cocomas Coconut Milk gms 126.00 1000.00 0%
F-00019 Kiwi gms 350.00 1000.00 24%
F-00017 Strawberry gms 980.00 1000.00 6%
SR-0336 Granola Mix gms 239.22 1400.00 0%
F-00020 Coconut gms 90.00 1000.00 45%
NEWSR508 Coconut Syrup gms 44.20 140.00 0%
V-00014 Mint Leaves gms 280.00 1000.00 45%
Mint Leaves
Beg 85.00
Net 47.00
Loss 45%
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERS
COST E%
ION
SR-0219 Chia Mix gms 578.72 3455.00 1%
L-00038 Cocomas Coconut Milk gms 126.00 1000.00 0%
F-00019 Kiwi gms 50.00 1000.00 0%
F-00017 Strawberry gms 980.00 1000.00 6%
SR-0336 Granola Mix gms 239.22 1400.00 0%
F-00020 Coconut gms 90.00 1000.00 0%
NEWSR508 Coconut Syrup gms 44.20 140.00 0%
V-00014 Mint Leaves gms 280.00 1000.00 45%
NEWSUP06 12 oz Cold Cup with lid pcs 9.49 1.00 0%
NEWSUP10 Wooden Spoon pcs 3.00 1.00 0%
NEWSUP09 EG Logo Napkin pcs 0.29 1.00 0%
Validated by:
Noted by:
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERS
COST E%
ION
L-00120 Chia Seeds 1kg pck 480.00 1000.00 0%
L-00038 Cocomas Coconut Milk gms 126.00 1000.00 0%
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERS
COST E%
ION
L-00185 Coconut Sugar gms 340.00 1000.00 0%
L-00021 Tap Water - - 1.00 0%
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
Quenee Villar
EG R & D
Nicco Santos
F & B Director
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
Average 6%
Strawberry
Beg 217.00
End 200.00
Loss 8%
RECIPE NAME: AcaiBowl Take Out
Yield:
INGREDIENTS PURCHASE DATA
Abegail Buenavente
QA Specialist
Noted by:
Validated by:
Noted by:
Validated by:
Noted by:
USAGE DATA
NET
RECIPE
RECOVER QTY NEEDED UNIT COST TOTAL COST
UNIT
Y
899.91 gms 180.00 0.45 80.49
1400.00 gms 40.00 0.17 6.83
1000.00 gms 10.00 0.75 7.50
1000.00 gms 25.00 0.35 8.75
940.00 gms 15.00 1.04 15.64
990.00 gms 15.00 0.14 2.03
1.00 pcs 1.00 9.49 9.49
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 0.29 0.29
Food Cost- Total 134.03
Yield 1.00
Food Cost 134.03
Standard Food Cost Percentage 38.99%
Selling Price w/o VAT 343.75
Selling Price w/VAT 385.00
CM 61.01%
Mond Angala Quenee Villar
T & D, Store Ops EG R & D
Nicco Santos
F & B Director
USAGE DATA
NET
RECIPE
RECOVER QTY NEEDED UNIT COST TOTAL COST
UNIT
Y
200.00 gms 843.00 0.44 368.81
589.05 gms 86.00 0.31 26.28
260.00 mL 13.00 0.54 7.08
1000.00 gms 4.00 0.06 0.25
Food Cost- Total 402.42
Initial Yield 909.00
Yield 909.00
Food Cost 0.44
Standard Food Cost Percentage
Nicco Santos
F & B Director
USAGE DATA
NET
RECIPE
RECOVER QTY NEEDED UNIT COST TOTAL COST
UNIT
Y
1200.00 gms 975.00 0.13 121.88
1000.00 gms 195.00 0.30 58.50
990.00 gms 435.00 0.14 58.85
Food Cost- Total 239.22
Actual Yield 1,410.00
KM Sensory 10.00
Yield 1,400.00
Food Cost 0.17
Nicco Santos
F & B Director
RECIPE NAME: Yuzu Salmon Eggs Benny
Yield:
INGREDIENTS PURCHASE DATA
Validated by:
Noted by:
Validated by:
Noted by:
70.70%
USAGE DATA
Quenee Villar
EG R & D
Nicco Santos
F & B Director
USAGE DATA
Nicco Santos
F & B Director
RECIPE NAME: Scrambled Egg and Bottarga Toast
Yield:
INGREDIENTS PURCHASE DATA
PACKING WASTAGE
ITEM CODE DESCRIPTION PURCHASE COST CONVERS
UNIT %
ION
L-00186 Sun-dried Tomato 2.8kg-jar 1,628.00 1,700.00 0%
NEWSR528 Garlic Button Mushroom gms 70.90 120.00 0%
L-00187 Tinapa gms 200.00 1000.00 50%
L-00005 Black Pepper, Ground 1kg 978.02 1000.00 0%
L-00010 Salt, Iodized 1kgxpack 32.28 1000.00 0%
D-00050 Selenium White Egg tray 240.00 30.00 0%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
D-00051 Yellow Cheddar Cheese gms 1,316.96 2500.00 1%
L-00188 Bottarga Powder gms 900.00 100.00 0%
L-00189 Green Mix gms 405.00 1000.00 0%
SR-0371 Lemon Vinaigrette gms #REF! #REF! 0%
SR-0310 Sourdough (Toast) pcs 685.08 240.00 0%
PACKING WASTAGE
ITEM CODE DESCRIPTION PURCHASE COST CONVERS
UNIT %
ION
L-00186 Sun-dried Tomato 2.8kg-jar 1,628.00 1,700.00 0%
NEWSR528 Garlic Button Mushroom gms 70.90 120.00 0%
L-00187 Tinapa gms 200.00 1000.00 50%
L-00005 Black Pepper, Ground 1kg 978.02 1000.00 0%
L-00010 Salt, Iodized 1kgxpack 32.28 1000.00 0%
D-00050 Selenium White Egg tray 240.00 30.00 0%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
D-00051 Yellow Cheddar Cheese gms 1,316.96 2500.00 0%
L-00188 Bottarga Powder gms 900.00 100.00 0%
L-00189 Green Mix gms 405.00 1000.00 0%
SR-0371 Lemon Vinaigrette gms #REF! #REF! 0%
SR-0310 Sourdough (Toast) pcs 685.08 240.00 0%
NEWSUP13 EG Salad Box pcs 19.35 1.00 0%
NEWSUP11 Wooden Fork pcs 3.00 1.00 0%
NEWSUP12 Wooden Knife pcs 3.00 1.00 0%
NEWSUP09 EG Logo Napkin pcs 0.29 1.00 0%
PS-0057 Paper Cup Lid 2.5 oz pcs 0.60 1.00 0%
PS-0056 Paper Cup 2.5 oz pcs 0.55 1.00 0%
RECIPE NAME: Garlic Mushroom
Yield:
INGREDIENTS PURCHASE DATA
PACKING WASTAGE
ITEM CODE DESCRIPTION PURCHASE COST CONVERS
UNIT %
ION
V-00061 White Button Mushroom kg 450.00 1000.00 0%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
SR-0359B Toasted Shredded Garlic/Oil gms 77.62 560.00 0%
V-00012 Fresh Garlic kgs 89.29 1000.00 5%
Validated by:
Noted by:
USAGE DATA
Quenee Villar
EG R & D
Nicco Santos
F & B Director
RECIPE NAME: Shakshuka(tomato and egg)
Yield:
INGREDIENTS PURCHASE DATA
NET
WASTAG
ITEM CODE DESCRIPTION PACKING UNIT PURCHAS CONVER RECOVER
E%
E COST SION Y
NET
WASTAG
ITEM CODE DESCRIPTION PACKING UNIT PURCHAS CONVER RECOVER
E%
E COST SION Y
Validated by:
Denise Samonte
QA Supervisor
Noted by:
NET
WASTAG
ITEM CODE DESCRIPTION PACKING UNIT PURCHAS CONVER RECOVER
E%
E COST SION Y
Parmesan Cheese
Gross Weight 4,200.00
Wax: 553.00
Other Trimming Loss 14.00
Total Recovery 3,633.00
Losses 13.50%
Lemon
Gross 85.00
Net 30.00
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
RECIP
QTY NEEDED UNIT COST TOTAL COST
E
UNIT
pcs 2.00 8.00 16.00
gms 230.00 #REF! #REF!
gms 0.50 0.04 0.02
gms 0.25 1.08 0.27
gms 15.00 0.27 4.09
gms 40.00 #REF! #REF!
gms 1.00 0.46 0.46
gms 5.00 Err:509 Err:509
gms 5.00 0.41 2.03
gms 0.67 6.25 4.19
gms 10.00 #N/A #N/A
pcs 1.00 2.85 2.85
gms 5.00 0.44 2.20
Food Cost- Total #REF!
Yield 1.00
Food Cost #REF!
Standard Food Cost Percentage 0.00%
Selling Price w/o VAT 258.93
Selling Price w/VAT 290.00
CM 100.00%
umber
USAGE DATA
RECIP
QTY NEEDED UNIT COST TOTAL COST
E
UNIT
pcs 2.00 8.00 16.00
gms 230.00 #REF! #REF!
gms 0.50 0.04 0.02
gms 0.25 1.08 0.27
gms 15.00 0.27 4.09
gms 30.00 #REF! #REF!
gms 5.00 Err:509 Err:509
gms 5.00 0.41 2.03
gms 0.67 6.25 4.19
gms 10.00 #N/A #N/A
pcs 1.00 2.85 2.85
gms 5.00 0.44 2.20
pcs 1.00 27.86 27.86
pcs 1.00 3.00 3.00
pcs 1.00 0.29 0.29
pcs 1.00 1.79 1.79
Food Cost- Total #REF!
Yield 1.00
Food Cost #REF!
Standard Food Cost Percentage 0.00%
Selling Price w/o VAT 258.93
Selling Price w/VAT 290.00
CM 100.00%
antos
rector
addora Quenee Villar
mmisary EG R & D
antos
rector
USAGE DATA
RECIP
QTY NEEDED UNIT COST TOTAL COST
E
UNIT
gms 80.00 0.18 14.00
gms 4.00 0.04 0.14
gms 55.00 0.10 5.50
gms 95.00 0.13 12.30
gms 30.00 0.31 9.38
gms 85.00 0.77 65.80
gms 5.00 1.08 5.40
gms 855.00 0.22 185.06
Food Cost- Total 297.59
Actual Yield 1,120.00
KM Sensory 5.00
Yield 1,115
Food Cost 0.27
antos
rector
RECIPE NAME: EG Breakfast
Yield:
INGREDIENTS PURCHASE DATA
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST E%
ON
MQ-1053 Homemade Bacon gms 5,710.92 13,890.00 7%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00021 Tap Water - - 1.00 0%
D-00046 Large Egg tray 195.00 30.00 0%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
#N/A Sourdough (SR, Toast) #N/A #N/A #N/A #N/A
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
NEWRM209 Tomato (Baguio) gms 180.00 1000.00 20%
NEWRM005 Oyster Mushroom gms 300.00 1,000.00 0%
L-00030 Black Pepper Whole 1kg-pack 1,080.47 1,000.00 0%
L-00010 Salt, Iodized 1kgxpack 36.15 1,000.00 0%
L-00016 Canola Oil 18L-Gallon 85.71 1,000.00 0%
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST E%
ON
MQ-1053 Homemade Bacon gms 5,710.92 13,890.00 5%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00021 Tap Water - - 1.00 0%
D-00046 Large Egg tray 195.00 30.00 0%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
SR-0027 Steamed Japanese Rice gms 162.80 3700.00 0%
#N/A Toasted Shredded Garlic/Oil (Store) #N/A #N/A #N/A #N/A
NEWRM209 Tomato (Baguio) gms 180.00 1000.00 20%
NEWRM005 Oyster Mushroom gms 300.00 1,000.00 0%
L-00030 Black Pepper Whole 1kg-pack 1,080.47 1,000.00 0%
L-00010 Salt, Iodized 1kgxpack 36.15 1,000.00 0%
L-00016 Canola Oil 18L-Gallon 85.71 1,000.00 0%
RECIPE NAME: EG Breakfast
Yield:
INGREDIENTS PURCHASE DATA
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST E%
ON
MQ-1053 Homemade Bacon gms 5,710.92 13,890.00 5%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00021 Tap Water - - 1.00 0%
D-00046 Large Egg tray 195.00 30.00 0%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
SR-0300 Homemade Waffle Mix gms 91.37 1225.00 0%
NEWRM209 Tomato (Baguio) gms 180.00 1000.00 20%
NEWRM005 Oyster Mushroom gms 300.00 1,000.00 0%
L-00030 Black Pepper Whole 1kg-pack 1,080.47 1,000.00 0%
L-00010 Salt, Iodized 1kgxpack 36.15 1,000.00 0%
L-00016 Canola Oil 18L-Gallon 85.71 1,000.00 0%
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST E%
ON
MQ-1053 Homemade Bacon gms 5,710.92 13,890.00 7%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00021 Tap Water - - 1.00 0%
D-00050 Selenium White Egg tray 240.00 30.00 0%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
#N/A Sourdough (SR, Toast) #N/A #N/A #N/A #N/A
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0%
NEWRM209 Tomato (Baguio) gms 180.00 1000.00 15%
NEWRM005 Oyster Mushroom gms 300.00 1,000.00 0%
L-00030 Black Pepper Whole 1kg-pack 1,080.47 1,000.00 0%
L-00010 Salt, Iodized 1kgxpack 36.15 1,000.00 0%
L-00016 Canola Oil 18L-Gallon 85.71 1,000.00 0%
NEWSUP13 EG Salad Box pcs 19.35 1.00 0%
NEWSUP11 Wooden Fork pcs 3.00 1.00 0%
NEWSUP12 Wooden Knife pcs 3.00 1.00 0%
NEWSUP09 EG Logo Napkin pcs 0.29 1.00 0%
NEWSUP15 EG Paper Bag pcs 7.99 1.00 0%
PS-0059 Gelato Cup 2oz gms 1.29 1.00 0%
EG Breakfast
Validated by:
TOTAL
NET RECOVERY RECIPE UNIT QTY NEEDED UNIT COST
COST
USAGE DATA
TOTAL
NET RECOVERY RECIPE UNIT QTY NEEDED UNIT COST
COST
USAGE DATA
TOTAL
NET RECOVERY RECIPE UNIT QTY NEEDED UNIT COST
COST
USAGE DATA
TOTAL
NET RECOVERY RECIPE UNIT QTY NEEDED UNIT COST
COST
12917.70 gms 90.00 0.44 39.79
455.70 gms 10.00 0.21 2.06
1.00 NULL 10.00 0.00 -
30.00 pcs 3.00 8.00 24.00
227.00 gms 5.00 0.44 2.20
#N/A #N/A 1.00 0.00 -
227.00 gms 5.00 0.44 2.20
850.00 gms 30.00 0.21 6.35
1000.00 gms 50.00 0.30 15.00
1000.00 gms 0.12 1.08 0.13
1000.00 gms 0.25 0.04 0.01
1000.00 mL 10.00 0.09 0.86
1.00 pcs 1.00 19.35 19.35
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 0.29 0.29
1.00 pcs 1.00 7.99 7.99
1.00 pcs 1.00 1.29 1.29
Food Cost- Total 127.52
Yield 1.00
Food Cost 127.52
Standard Food Cost Percentage 40.81%
Selling Price w/o VAT 312.50
Selling Price w/VAT 350.00
CM 59.19%
Nicco Santos
F & B Director
Nicco Santos
F & B Director
43%
2%
0%
21%
5%
0%
4%
7%
16%
0%
0%
1%
100%
306.75
343.56
Err:509
RECIPE NAME: EG Angus Beef Burger
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
M-00046 Ground Lean Beef gms 230.00 1000.00 0% 1000.00 gms 2,000.00 0.23 460.00
M-00047 Angus Single Ground gms 550.00 1000.00 0% 1000.00 gms 3,000.00 0.55 1,650.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00 0% 1000.00 gms 12.00 0.98 11.74
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0% 1000.00 gms 40.00 0.04 1.45
L-00011 Onion Powder gms 464.50 1000.00 0% 1000.00 gms 30.00 0.46 13.94
L-00042 Garlic Powder gms 15.75 50.00 0% 50.00 gms 20.00 0.32 6.30
KS-0076 Vacuum Plastic 220mmx360m pcs 4.76 1.00 0% 1.00 gms 15.50 4.76 73.78
Food Cost- Total 2,217.20
* Has 37g left during production, for retention Yield - pcs 31.00
Food Cost - Unit 71.52
Validated by:
Denise Samonte
QA Supervisor
Noted by:
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
J-00006 Japanese Mayonnaise 1kg-pack 214.29 1000.00 1% 990.00 gms 263.00 0.22 56.93
L-00041 Tomato Ketchup, Heinz gms 206.47 1070.00 1% 1059.30 gms 197.00 0.19 38.40
SR-0322 EG Pickled Cucumber gms 332.61 980.00 0% 980.00 gms 176.00 0.34 59.73
V-00001 White Onion kgs 110.00 1000.00 18% 820.00 gms 110.00 0.13 14.76
V-00012 Fresh Garlic kgs 100.00 1000.00 5% 950.00 gms 11.00 0.11 1.16
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0% 1000.00 gms 4.00 0.04 0.14
L-00075 Dijon Mustard 1kgxpack 312.50 1000.00 0% 1000.00 gms 44.00 0.31 13.75
*Makes 17 portions Food Cost- Total 184.87
Yield 768.00
Food Cost - Unit 0.24
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
Validated by:
Denise Samonte
QA Supervisor
Noted by:
Basil
Raw 30.00
Net 21.00
Loss 30.00%
Parsley
Raw 27.00
Net 15.00
Loss 44.44%
Validated by:
Denise Samonte
QA Supervisor
Noted by:
USAGE DATA
RECIPE TOTAL
QTY NEEDED UNIT COST
UNIT COST
gms 40.00 1.33 53.15
gms 50.00 0.53 26.34
pcs 2.00 4.01 8.03
gms 20.00 0.44 8.81
gms 30.00 0.43 12.88
gms 10.00 0.13 1.34
gms 0.25 1.45 0.36
gms 130.00 0.11 14.77
pcs 1.00 19.35 19.35
pcs 1.00 3.00 3.00
pcs 1.00 3.00 3.00
pcs 1.00 0.29 0.29
gms 1.00 3.79 3.79
Food Cost- Total 155.11
Yield 1.00
Food Cost 155.11
Standard Food Cost Percentage 36.57%
Selling Price w/o VAT 424.11
Selling Price w/VAT 475.00
CM 63.43%
USAGE DATA
RECIPE TOTAL
QTY NEEDED UNIT COST
UNIT COST
gms 1,440.00 0.17 240.00
gms 140.00 0.11 16.04
gms 60.00 0.31 18.78
NULL 3,000.00 0.00 -
gms 3.00 1.28 3.84
gms 21.00 0.43 9.00
gms 60.00 0.44 26.44
gms 10.00 0.04 0.36
gms 15.00 0.85 12.72
gms 48.00 0.06 2.98
gms 2,550.00 0.08 206.00
gms 90.00 0.10 9.00
gms 1.50 3.11 4.67
gms 3.00 0.98 2.93
gms 5.50 4.76 26.18
Food Cost- Total 578.94
Initial Yield 5,250.00
Retention Sample 20.00
Sensory QA 20.00
Sensory KM 10.00
Yield 5,200
Food Cost 0.1113
Tomato
Raw 2,400.00
Net 1,440.00
Loss 40.00%
White Onion
Raw 146.00
Net 140.00
Loss 4.11%
USAGE DATA
* 2 bacon slices
*Bacon Slice Approx 50 - 60g
*Higher cutting loss of 7%
RECIPE NAME: Homemade Bacon (Commis SR)
Yield:
INGREDIENTS PURCHASE DATA
USAGE DATA
USAGE DATA
PURCHASE
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST
ON
NEWSR504 Beef Tapa gms 1,419.37 3000.00
L-00009 Honey 750mL-bottle 133.93 1000.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
D-00046 Large Egg tray 195.00 30.00
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
SR-0027 Steamed Japanese Rice gms 162.80 3700.00
SR-0359B Toasted Shredded Garlic/Oil gms 77.62 560.00
SR-0359B Toasted Shredded Garlic/Oil gms 77.62 560.00
V-00008 Local Eggplant kgs 90.00 1000.00
NEWSR529 Fried Dilis gms 30.43 48.00
V-00042 Red Onions kg 70.00 1000.00
SR-0399 Nuoc Cham gms 231.37 1910.00
V-00038 Tomato (Local) kgs 100.00 1000.00
V-00024 Cilantro Leaves kgs 300.00 1000.00
J-00021 White Sesame Seeds 1kg-pack 364.29 1000.00
*5g Garlic Oil, 5g Toasted Garlic
*1 kg of eggplant is equivalent to 10 portions Eggplant 2
Red Onions Beg 1,000.00
Beg 88.00 End 600.00
End 64.00 Yield Loss % 40%
Yield Loss % 73%
PURCHASE
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST
ON
NEWSR504 Beef Tapa gms 1,419.37 3000.00
L-00009 Honey 750mL-bottle 133.93 1000.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
D-00046 Large Egg tray 195.00 30.00
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
SR-0027 Steamed Japanese Rice gms 162.80 3700.00
SR-0359B Toasted Shredded Garlic/Oil gms 77.62 560.00
SR-0359B Toasted Shredded Garlic/Oil gms 77.62 560.00
V-00008 Local Eggplant kgs 90.00 1000.00
NEWSR529 Fried Dilis gms 30.43 48.00
V-00042 Red Onions kg 70.00 1000.00
SR-0399 Nuoc Cham gms 231.37 1910.00
V-00038 Tomato (Local) kgs 100.00 1000.00
V-00024 Cilantro Leaves kgs 300.00 1000.00
J-00021 White Sesame Seeds 1kg-pack 364.29 1000.00
NEWSUP14 42 oz Donburi Bowls & Lid pcs 27.86 1.00
NEWSUP10 Wooden Spoon pcs 3.00 1.00
NEWSUP11 Wooden Fork pcs 3.00 1.00
NEWSUP12 Wooden Knife pcs 3.00 1.00
Validated by:
PURCHASE
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST
ON
J-00015 Kikkoman Soy Sauce can 2,094.64 22500.00
L-00009 Honey 750mL-bottle 133.93 1000.00
L-00021 Tap Water PHP - - 1.00
V-00012 Fresh Garlic kgs 100.00 1000.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00
J-00075 Mizkan Japanese Vinegar 1.8L 256.79 1800.00
M-00048 Beef Shoulder - Yakiniku Cut 1kg 430.00 1000.00
PURCHASE
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST
ON
L-00021 Tap Water - - 1.00
G-00006A Japanese Rice 25kg-sack 2,035.00 25000.00
PURCHASE
ITEM CODE DESCRIPTION PACKING UNIT CONVERSI
COST
ON
NEWRM524 Dilis gms 87.00 150.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
USAGE DATA
USAGE DATA
Nicco Santos
F & B Director
nuzga
erations
USAGE DATA
USAGE DATA
Carrots
Beg 872.00
End 695.00
Loss 20%
Validated by:
NET UNIT
RECIPE UNIT QTY NEEDED TOTAL COST
RECOVERY COST
65.98%
USAGE DATA
NET UNIT
RECIPE UNIT QTY NEEDED TOTAL COST
RECOVERY COST
1200.00 gms 200.00 0.03 6.93
560.00 gms 5.00 0.14 0.69
560.00 gms 5.00 0.14 0.69
19798.00 gms 120.00 0.70 83.90
1000.00 mL 50.00 0.09 4.29
0.00 gms 20.00 0.00 -
770.00 gms 10.00 0.09 0.91
1000.00 mL 5.00 0.09 0.43
550.00 gms 30.00 0.36 10.81
200.00 gms 1.00 1.00 1.00
30.00 pcs 1.00 6.50 6.50
1000.00 gms 0.25 0.04 0.01
1000.00 gms 0.12 0.98 0.12
900.00 mL 5.00 0.10 0.48
24.00 gms 0.67 6.25 4.19
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 0.29 0.29
1.00 pcs 1.00 7.99 7.99
1.00 pcs 1.00 1.79 1.79
Food Cost- Total 140.00
Yield 1.00
Food Cost 140.00
Standard Food Cost Percentage 39.70%
Selling Price w/o VAT 352.68
Selling Price w/VAT 395.00
CM 60.30%
USAGE DATA
NET UNIT
RECIPE UNIT QTY NEEDED TOTAL COST
RECOVERY COST
25000.00 gms 500 0.08 41.60
1.00 NULL 1000 0.00 -
Food Cost- Total 41.60
Yield 1,200.00
Food Cost - Unit 0.03
USAGE DATA
NET UNIT
RECIPE UNIT QTY NEEDED TOTAL COST
RECOVERY COST
1000.00 gms 38,760.00 0.30 11,434.20
900.00 mL 600.00 0.10 57.14
1000.00 gms 2,700.00 0.10 270.00
900.00 mL 450.00 0.10 42.86
1000.00 gms 90.00 0.98 88.02
1000.00 gms 225.00 0.04 8.13
1000.00 ml 2,925.00 0.17 497.66
1000.00 mL 4,500.00 0.03 153.72
22500.00 gms 12,600.00 0.09 1,173.00
200.00 gms 45.00 1.51 68.13
1000.00 gms 45.00 1.08 48.62
Food Cost for Pork Belly 13,841.49
Actual Yield 20,685.00
Trimmings and Retention 887.00
Yield 19,798.00
Food Cost - Unit 0.70
USAGE DATA
NET UNIT
RECIPE UNIT QTY NEEDED TOTAL COST
RECOVERY COST
1.00 NULL 1,200.00 0.00 -
1000.00 mL 1,600.00 0.03 54.66
1000.00 gms 680.00 0.06 42.16
1000.00 gms 3.00 0.98 2.93
372.82 gms 400.00 0.20 78.32
797.02 gms 200.00 0.10 20.07
Food Cost- Total 198.15
Yield 550.00
Food Cost - Unit 0.36
Achara Sauce - 378
Nicco Santos
F & B Director
RECIPE NAME: Duck Krapow
Yield:
INGREDIENTS PURCHASE DATA
PACKING PURCHASE WASTAG
ITEM CODE DESCRIPTION CONVERSION
UNIT COST E%
NEWRM366 Ground Duck Breast gms 650.00 1000.00 0%
L-00005 Black Pepper, Ground 1kg 978.02 1000.00 0%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0%
V-00012 Fresh Garlic kgs 100.00 1000.00 5%
NEWRM365 Siling Labuyo gms 200.00 1000.00 5%
L-00016 Canola Oil 18L-Gallon 85.71 1000.00 10%
V-00055 Basil Leaves gms 300.00 1000.00 30%
NEWRM426 ABC Kecap Manis gms 422.32 620.00 0%
NEWSR394 Duck Sauce gms 71.40 360.00 0%
SR-0027 Steamed Japanese Rice gms 162.80 3700.00 0%
D-00046 Large Egg tray 195.00 30.00 0%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0%
L-00005 Black Pepper, Ground 1kg 978.02 1000.00 0%
L-00016 Canola Oil 18L-Gallon 85.71 1000.00 0%
NEWRM501 Local Cucumber gms 100.00 1000.00 43%
NEWRM380 Green Papaya 1kg 73.00 1000.00 43%
V-00042 Red Onions kg 70.00 1000.00 27%
SR-0399 Nuoc Cham gms 231.37 1910.00 0%
V-00068 Microgreens gms 150.00 24.00 0%
*Siling Labuyo has seeds so loss is only the top tip of chili (green part)
314.00
Validated by:
Lime
Gross 770.00
Net (Juice) 168.00
Loss 78%
Validated by:
Denise Samonte
QA Supervisor
Noted by:
USAGE DATA
NET RECIPE QTY
UNIT COST TOTAL COST
RECOVERY UNIT NEEDED
1000.00 gms 100.00 0.65 65.00
1000.00 gms 0.12 0.98 0.12
1000.00 gms 0.25 0.04 0.01
950.00 gms 5.00 0.11 0.53
950.00 gms 1.00 0.21 0.21
900.00 mL 5.00 0.10 0.48
700.00 gms 3.00 0.43 1.29
620.00 gms 5.00 0.68 3.41
360.00 gms 40.00 0.20 7.93
3700.00 gms 200.00 0.04 8.80
30.00 pcs 2.00 6.50 13.00
1000.00 gms 0.25 0.04 0.01
1000.00 gms 0.12 0.98 0.12
1000.00 mL 45.00 0.09 3.86
570.00 gms 15.00 0.18 2.63
570.00 gms 15.00 0.13 1.92
730.00 gms 0.50 0.10 0.05
1910.00 gms 15.00 0.12 1.82
24.00 gms 0.60 6.25 3.75
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 0.29 0.29
1.00 pcs 1.00 7.99 7.99
1.00 gms 1.00 0.60 0.60
1.00 gms 1.00 0.55 0.55
Food Cost- Total 133.35
Yield 1.00
Food Cost 133.35
Standard Food Cost Percentage 32.47%
Selling Price w/o VAT 410.71
Selling Price w/VAT 460.00
CM 67.53%
Nicco Santos
F & B Director
USAGE DATA
NET RECIPE QTY
UNIT COST TOTAL COST
RECOVERY UNIT NEEDED
2500.00 gms 210.00 0.15 31.35
22500.00 gms 70.00 0.09 6.52
1500.00 ml 14.00 0.12 1.73
1000.00 gms 56.00 0.06 3.47
1.00 NULL 7.00 0.00 -
15.00 gms 7.00 4.05 28.33
Total Cost 71.40
Yield 360.00
Food Cost 0.20
USAGE DATA
NET RECIPE QTY
UNIT COST TOTAL COST
RECOVERY UNIT NEEDED
1500.00 ml 420.00 0.12 51.80
1800.00 gms 385.00 0.14 54.92
1000.00 gms 175.00 0.06 10.85
1.00 NULL 756.00 0.00 -
950.00 gms 56.00 0.11 5.89
468.09 gms 14.00 0.43 5.98
1000.00 gms 770.00 0.12 92.40
1.00 gms 2.00 4.76 9.52
Total Cost 231.37
g Labuyo Actual Yield 1,960.00
47.00 QA Retention 20.00
22.00 QA Sensory 20.00
53% KM Sensory 10.00
Total Yield 1,910.00
Food Cost 0.1211
Nicco Santos
F & B Director
RECIPE NAME: Prawn Paste Chicken
Yield:
INGREDIENTS PURCHASE DATA
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERSIO
UNIT COST
N
Papaya
Beg
End
Loss %
Validated by:
Lime
Gross Weight 445.00
Juice Weight 105.00
Recovery % 23.60%
Loss % 76.40%
Denise Samonte
QA Supervisor
Noted by:
Nicco Santos
F & B Director
Joey Lanuzga
Head of Operations
DATA USAGE DATA
RECIPE UNIT TOTAL
WASTAGE % NET RECOVERY QTY NEEDED
UNIT COST COST
0% 350.00 gms 54.00 0.50 27.00
0% 1000.00 gms 12.00 0.06 0.67
0% 1000.00 gms 4.00 0.31 1.25
0% 1700.00 gms 4.00 0.43 1.71
0% 1000.00 gms 4.00 1.73 6.90
0% 750.00 ml 10.00 0.47 4.71
Food Cost- Total 42.25
Yield 85.00
Food Cost - Unit 0.50
Nicco Santos
F & B Director
RECIPE NAME: Classic Belgian Waffle
Yield:
INGREDIENTS PURCHASE DATA
PACKI WASTAG
ITEM CODE DESCRIPTION PURCHA CONVERSIO
NG E%
SE COST N
UNIT
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
F-00017 Strawberry gms 980.00 1,000.00 6%
V-00014 Mint Leaves gms 280.00 1,000.00 45%
NEWSR527 Matcha Whipped Cream gms 193.82 715.00 2%
SR-0224 Pinipig Granola gms 51.16 220.00 0%
L-00045 Powdered Sugar 1kg 209.82 1,000.00 0%
PACKI WASTAG
ITEM CODE DESCRIPTION PURCHA CONVERSIO
NG E%
SE COST N
UNIT
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
F-00017 Strawberry gms 980.00 1,000.00 6%
V-00014 Mint Leaves gms 280.00 1,000.00 45%
NEWSR527 Matcha Whipped Cream gms 193.82 715.00 2%
SR-0224 Pinipig Granola gms 51.16 220.00 0%
L-00045 Powdered Sugar 1kg 209.82 1,000.00 0%
NEWSUP13 EG Salad Box pcs 19.35 1.00 0%
NEWSUP11 Wooden Fork pcs 3.00 1.00 0%
NEWSUP12 Wooden Knife pcs 3.00 1.00 0%
PS-0057 Paper Cup Lid 2.5 oz pcs 0.60 1.00 0%
PS-0056 Paper Cup 2.5 oz pcs 0.55 1.00 0%
NEWSUP09 EG Logo Napkin pcs 0.29 1.00 0%
RECIPE NAME: Matcha Whipped Cream
Yield: 715.00 gms
Place of Production: Store
INGREDIENTS PURCHASE DATA
PACKI WASTAG
ITEM CODE DESCRIPTION PURCHA CONVERSIO
NG E%
SE COST N
UNIT
D-00015 Whipped Cream gms 274.11 1,000.00 0%
L-00015 White Sugar kgs 62.00 1,000.00 0%
J-00089 Matcha Powder l 1,709.00 1,000.00 0%
L-00021 Tap Water - - 1.00 0%
NET
RECIPE UNIT TOTAL
RECOVE QTY NEEDED
UNIT COST COST
RY
NET
RECIPE UNIT TOTAL
RECOVE QTY NEEDED
UNIT COST COST
RY
NET
RECIPE UNIT TOTAL
RECOVE QTY NEEDED
UNIT COST COST
RY
Validated by:
0% 0.14 77.62
0% - Err:509 1.00
0% 0.04 19.36 1.00
0% 0.41 184.82 1.00
0% 0.54 541.70 1.00
0% 0.87 432.75 1.00
5% 0.16 62.51 1.00 370 recovery
0% 0.27 274.10 Same? 1.00 Must have weight
2% 0.06 64.80 1.00
0% 0.05 1,350.00 1.00
2% 0.10 364.42 2.00 0.0925
0% 0.08 75.40 1.00
0% 0.64 642.00 1.00
0% 0.47 466.00 1.00
0% 0.43 106.50 1.00
0% 5.56 1,500.01 1.00 5.5556
3% 0.14 82.47 1.00
0% 0.89 619.99 1.00
0% 0.03 24.79 1.00
3% 0.58 415.07 1.00
0% 1.70 170.00 1.00
0% 190.00 190.00 1.00
0% 17.45 191.96 1.00
0% - #REF! #REF! 1.00
0% - #REF! #REF! 1.00
0% - - - 1.00
0% 0.50 500.00 560.00 1.00
0% 1.49 149.00 166.88 1.00
0% 0.74 185.00 207.20 1.00
0% 2.52 70.53 PHP 79.00 1.00
0% 0.28 275.00 PHP 308.00 1.00
12% 0.41 406.80 PHP 400.96 1.00 Frozen 2188 to thawed 1922, less
5% 0.33 326.30 PHP 347.20 1.00
0% 0.47 186.64 PHP 209.01 1.00
0% - Err:509 Err:509 1.00
0% 0.80 199.00 PHP 222.88 1.00
0% 1.44 720.00 PHP 806.40 1.00
0% 0.19 129.99 PHP 145.60 1.00 mL
2% 0.49 612.25 1.00 120.00
2% 0.49 612.25 1.00
2% 0.50 434.70 1.00
2% 0.55 434.70 1.00
0% 0.30 1,376.34 1.00
0% 0.01 11.40 PHP 12.75 1.00
0% 7.59 60.72 PHP 68.01 1.00
0% - - #N/A 1.00
- -
0% 0.61 611.40 1.00
0% 1.80 1,800.00 1.00
0% 0.60 600.00 1.00
0% 8.74 218.50 1.00
0% 1.40 1,400.00 1.00
0% 0.06 65.34 1.00
0% 0.89 446.45 60ml = 60 gm 1.00
0% 0.11 51.08 1.00
0% 0.13 11.97 1.00
0% 0.12 22.23 1.00
0% 0.09 91.10 1.00
0% 0.05 9.11 1.00
0% 0.08 206.04 1.00
5% 0.49 2,462.25 1.00
0% 0.09 91.10 1.00
0% - #REF! 1.00
14% 0.77 774.20 1.00
0% 1.76 1,200.00 1.00
0% 2.40 2.40 1.00
0% 0.32 215.02 1.00
0% 0.48 39.60 1.00
0% 0.17 170.10 1.00
0% 0.76 22.67 1.00
0% 0.14 99.40 1.00
5% 0.47 473.70 1.00
0% PHP 0.42
0% PHP 0.57
0% PHP 0.86
0% PHP 0.17
0% PHP 0.54
0% PHP 0.38
0% ###
0% PHP 1.65
0% PHP 4.80
2% PHP 0.16
0% PHP -
0% PHP -
0% PHP 1.69
0% PHP 0.59
0% PHP 0.50
0.63
0.24
PHP 83.00 PHP 0.77
New Green Mix 330/KG
EMBORG
0.00
\
PHP 0.88
gms
157.00 1.31
RECIPE NAME: Thai Shrimp Salad
Yield:
INGREDIENTS PURCHASE DATA
USAGE DATA
NET RECIPE QTY
UNIT COST TOTAL COST
RECOVERY UNIT NEEDED
90.00 pcs 3.00 12.90 38.70
480.00 gms 35.00 0.36 12.76
1000.00 gms 70.00 0.41 28.35
770.00 gms 5.00 0.09 0.45
650.00 gms 3.00 0.46 1.38
700.00 gms 3.00 0.43 1.29
552.94 gms 1.00 0.51 0.51
560.00 gms 5.00 0.14 0.69
1910.00 gms 20.00 0.12 2.42
92.22 gms 3.00 0.54 1.63
24.00 gms 0.67 6.25 4.17
1.00 pcs 1.00 19.35 19.35
1.00 pcs 1.00 6.00 6.00
1.00 pcs 1.00 0.29 0.29
1.00 gms 1.00 0.60 0.60
1.00 gms 1.00 0.55 0.55
Food Cost- Total 119.14
Yield 1.00
Food Cost 119.14
Standard Food Cost Percentage 45.23%
Selling Price w/o VA 263.39
Selling Price w/VAT 295.00
CM 54.77%
USAGE DATA
NET RECIPE QTY
UNIT COST TOTAL COST
RECOVERY UNIT NEEDED
1000.00 gms 1,800.00 0.65 1,161.00
1000.00 gms 52.00 0.04 1.88
1000.00 gms 2.00 0.98 1.96
227.00 gms 125.00 0.44 55.08
Total Cost 1,161.00
24.66 Yield 90.00
Clean 1444g Food Cost 12.90
RECIPE NAME: Beef Curry Dish
Yield:
INGREDIENTS PURCHASE DATA
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
L-00016 Canola Oil 18L-Gallon 85.71 1,000.00
M-00048 Beef Shoulder - Yakiniku Cut 1kg 430.00 1000.00
V-00053 Zucchini gms 220.00 1000.00
V-00049 Young Corn gms 200.00 1000.00
NEWSR533 EG Curry Sauce gms 322.50 1900.00
SR-0322 EG Pickled Cucumber gms 332.61 980.00
J-00021 White Sesame Seeds 1kg-pack 364.29 1000.00
J-00075A Aonori Powder gms 1.45 1.00
SR-0027 Steamed Japanese Rice gms 162.80 3700.00
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
L-00035 Tomato Paste 150gms-pck 24.33 150.00
NEWRM295 S&B Curry Sauce (Kazuya) gms 1,243.00 3000.00
J-00066 SB Curry Powder gms 660.71 400.00
L-00021 Tap Water - - 1.00
D-00001 Unsalted Butter 227g-pack 100.03 227.00
G-00001 All Purpose Flour 25kgxsack 900.00 25000.00
V-00012 Fresh Garlic kgs 100.00 1000.00
V-00042 Red Onions kg 70.00 1000.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
NEWRM426 ABC Kecap Manis gms 422.32 620.00
J-00112 Nanami Togarashi gms 72.00 15.00
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00
L-00070 Light Brown Sugar 1kgxpack 59.50 1000.00
TA USAGE DATA
NET
WASTAG RECIPE UNIT TOTAL
RECOV QTY NEEDED
E% UNIT COST COST
ERY
0% 900.00 mL 10.00 0.10 0.95 1%
3% 970.00 gms 100.00 0.44 44.33 39%
5% 950.00 gms 40.00 0.23 9.26 8%
5% 950.00 gms 40.00 0.21 8.42 7%
0% ### gms 200.00 0.17 33.95 30%
0% 980.00 gms 20.00 0.34 6.79 6%
0% ### gms 1.00 0.36 0.36 0%
0% 1.00 gms 0.50 1.45 0.72 1%
0% ### gms 200.00 0.04 8.80 8%
Food Cost- Total 113.59 100%
Yield 1.00 378.63
Food Cost 113.59
Standard Food Cost Percentage 29.59%
Selling Price w/o VAT 383.93
Selling Price w/VAT 430.00
CM 70.41%
TA USAGE DATA
NET
WASTAG RECIPE UNIT TOTAL
RECOV QTY NEEDED
E% UNIT COST COST
ERY
0% 150.00 gms 60.00 0.16 9.73
0% ### gms 400.00 0.41 165.73
0% 400.00 gms 20.00 1.65 33.04
0% 1.00 NULL 1,500.00 0.00 -
0% 227.00 gms 60.00 0.44 26.44
0% ### gms 60.00 0.04 2.16
5% 950.00 gms 60.00 0.11 6.32
15% 850.00 gms 70.00 0.08 5.76
0% ### mL 80.00 0.09 6.86
0% 620.00 gms 50.00 0.68 34.06
0% 15.00 gms 5.00 4.80 24.00
0% ### gms 15.00 0.04 0.54
0% ### gms 5.00 0.98 4.89
0% ### gms 50.00 0.06 2.98
Food Cost- Total 322.50
Yield 1,900
Food Cost 0.17
RECIPE NAME: Egg Salad Toast
Yield:
INGREDIENTS PURCHASE DATA
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
SR-0310 Sourdough (Toast) pcs 685.08 240.00
NEWSR220 Egg Salad gms 109.32 730.00
V-00016 Spring Onion kgs 250.00 1000.00
SR-0322 EG Pickled Cucumber gms 332.61 980.00
SR-0329 Homemade Furikake gms 301.60 290.00
L-00189 Green Mix gms 405.00 1000.00
SR-0371 Lemon Vinaigrette gms #REF! #REF!
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
D-00046 Large Egg tray 195.00 30.00
J-00006 Japanese Mayonnaise 1kg-pack 214.29 1000.00
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00
J-00075 Mizkan Japanese Vinegar 1.8L 256.79 1800.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00
*Makes 5 servings
Validated by:
Nicco Santos
F & B Director
Joey Lanuzga
Head of Operations
RECIPE NAME: Duck Waffle
Yield:
INGREDIENTS PURCHASE DATA
PACKING PURCHASE WASTAGE
ITEM CODE DESCRIPTION CONVERSI
UNIT COST %
ON
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
NEWSR488 Cured Duck Leg pcs 1,311.06 10.00 0%
D-00046 Large Egg tray 195.00 30.00 0%
L-00016 Canola Oil 18L-Gallon 85.71 1000.00 10%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0%
L-00005 Black Pepper, Ground 1kg 978.02 1000.00 0%
V-00055 Basil Leaves gms 300.00 1000.00 30%
V-00024 Cilantro Leaves kgs 300.00 1000.00 35%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
NEWRM426 ABC Kecap Manis gms 422.32 620.00 0%
J-00075A Aonori Powder gms 1.45 1.00 0%
NEWSR479 Duck Gravy gms 2.02 70.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
Validated by:
*Fresh Garlic has no loss Duck Leg Average weight per pack of 10 pcs
*Changed Black Pepper whole to ground 1 2,544.00
*Duck Legs weight is frozen, thawed is approx 220 - 240g (thawed), so no y 2 2,700.00
3 2,900.00
4 2,626.00
5 2,208.00
6 2,166.00
7 2,200.00
8 2,600.00
Average 2,539.71
Validated by:
Denise Samonte
QA Supervisor
Noted by:
Nicco Santos
F & B Director
USAGE DATA
Nicco Santos
F & B Director
Nicco Santos
F & B Director
RECIPE NAME: Waffle Ala Mode - Rocky Road IC
Yield: 1 serving
INGREDIENTS PURCHASE DATA
WASTAG
INGREDIENTS DESCRIPTION PACKIN PURCHA CONVERS
E%
G UNIT SE COST ION
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00045 Powdered Sugar 1kg 209.82 1,000.00 0%
SR-0401 Chocolate Sauce (SR) gms 1,028.50 5850.00 2%
L-00206 Minimini Marshmallow gms 215.00 1000.00 0%
ICSOOP01 Rocky Road Ice Cream Tub gms 610.27 3135.00 0%
WASTAG
INGREDIENTS DESCRIPTION PACKIN PURCHA CONVERS
E%
G UNIT SE COST ION
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00045 Powdered Sugar 1kg 209.82 1,000.00 0%
SR-0401 Chocolate Sauce (SR) gms 1,028.50 5850.00 2%
L-00105 Oreos gms 75.00 274.00 22%
ICSOOP02 CnC Ice Cream Tub gms 653.56 2928.00 0%
Validated by:
WASTAG
INGREDIENTS DESCRIPTION PACKIN PURCHA CONVERS
E%
G UNIT SE COST ION
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00045 Powdered Sugar 1kg 209.82 1,000.00 0%
SR-0401 Chocolate Sauce (SR) gms 1,028.50 5850.00 2%
L-00202 Fruity Pebbles gms 571.43 1130.00 0%
ICSOOP04 Mixed Berry Ice Cream Tub gms 758.48 2850.00 0%
WASTAG
INGREDIENTS DESCRIPTION PACKIN PURCHA CONVERS
E%
G UNIT SE COST ION
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00045 Powdered Sugar 1kg 209.82 1,000.00 0%
SR-0401 Chocolate Sauce (SR) gms 1,028.50 5850.00 2%
N-00005 Almond Flakes, Unsalted gms 750.00 1000.00 0%
ICSOOP05 Chocolate Ice Cream Tub gms 466.79 2778.00 0%
Validated by:
WASTAG
INGREDIENTS DESCRIPTION PACKIN PURCHA CONVERS
E%
G UNIT SE COST ION
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00045 Powdered Sugar 1kg 209.82 1,000.00 0%
SR-0401 Chocolate Sauce (SR) gms 1,028.50 5850.00 2%
SR-0401 Chocolate Sauce (SR) gms 1,028.50 5850.00 2%
ICSOOP07 Nutella Hazelnut Ice Cream Tub gms 869.24 2950.00 0%
WASTAG
INGREDIENTS DESCRIPTION PACKIN PURCHA CONVERS
E%
G UNIT SE COST ION
SR-0300 Homemade Waffle Mix gms 91.37 1,225.00 0%
L-00184 Clara Ole Pancake Syrup 335ml 93.75 465.00 2%
L-00045 Powdered Sugar 1kg 209.82 1,000.00 0%
SR-0401 Chocolate Sauce (SR) gms 1,028.50 5850.00 2%
L-00043 Lotus Biscoff Biscuits gms 103.13 250.00 0%
ICSOOP08 Earl Grey Tea Ice Cream Tub gms 598.31 2650.00 0%
Validated by:
Patrick Fresnosa Quenee Villar
Accounting Assistant R & D Head
Nicco Santos
F & B Director
Joey Lanuzga
Head of Operations
ATA USAGE DATA
NET
RECIPE QTY TOTAL
RECOVE UNIT COST
UNIT NEEDED COST
RY
1225.00 gms 175.00 0.07 13.05
455.70 gms 25.00 0.21 5.14
1000.00 gms 2.00 0.21 0.42
5733.00 gms 5.00 0.18 0.90
1130.00 gms 2.00 0.51 1.01
2850.00 gms 123.91 0.27 32.98
Food Cost- Total 53.50
Yield 1.00
Food Cost 53.50
Standard Food Cost Percentage 20.66%
Selling Price w/o VAT 258.93
Selling Price w/VAT 290.00
CM 79.34%
Nicco Santos
F & B Director
Joey Lanuzga
Head of Operations
ATA USAGE DATA
NET
RECIPE QTY TOTAL
RECOVE UNIT COST
UNIT NEEDED COST
RY
1225.00 gms 175.00 0.07 13.05
455.70 gms 25.00 0.21 5.14
1000.00 gms 2.00 0.21 0.42
5733.00 gms 5.00 0.18 0.90
5733.00 gms 4.00 0.18 0.72
2950.00 gms 122.92 0.2947 36.22
Food Cost- Total 56.45
Yield 1.00
Food Cost 56.45
Standard Food Cost Percentage 21.80%
Selling Price w/o VAT 258.93
Selling Price w/VAT 290.00
CM 78.20%
Joey Lanuzga
Head of Operations
RECIPE NAME: Beef Curry Sauce
Yield:
INGREDIENTS PURCHASE DATA
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
NEWSR534 Burnt Ends Stew gms 391.54 720.00
SR-0322 EG pickled Cucumber gms 332.61 980.00
V-00024 Cilantro Leaves kgs 300.00 1000.00
J-00021 White Sesame Seeds 1kg-pack 364.29 1000.00
D-00001 Unsalted Butter 227g-pack 100.03 227.00
D-00046 Large Egg tray 195.00 30.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
L-00193 Smoked Sweet Paprika gms 2.45 1.00
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00
SR-0310 Sourdough (Toast) pcs 685.08 240.00
D-00051 Yellow Cheddar Cheese gms 1,316.96 2500.00
L-00041 Tomato Ketchup, Heinz gms 206.47 1070.00
L-00150 Skinny Fries 1kg 121.00 1000.00
J-00075A Aonori Powder gms 1.45 1.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
L-00193 Smoked Sweet Paprika gms 2.45 1.00
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
MQ-1001 Smoked Brisket (SR) gms 2,329.37 2700.00
NEWSR465 BBQ Sauce gms 55.74 210.00
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
M-00028 Beef Brisket kg 420.00 1000.00
MQ-1008 Beef Rub gms 2,896.39 5097.00
E DATA USAGE DATA
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
SR-0027 Steamed Japanese Rice gms 162.80 3700.00
J-00074 Unagi Sauce kgs 875.00 2000.00
D-00001 Unsalted Butter 227g-pack 100.03 227.00
NEWSR535 Marinated Unagi Milk Fish gms 101.88 1.00
J-00075A Aonori Powder gms 1.45 1.00
SR-0329 Homemade Furikake gms 301.60 290.00
D-00050 Selenium White Egg tray 240.00 30.00
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00
L-00016 Canola Oil 18L-Gallon 85.71 1000.00
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERS
UNIT COST
ION
L-00037 Datu Puti Vinegar 1L-bottle 34.16 1000.00
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00
L-00005 Black Pepper, Ground 1kg 978.02 1000.00
V-00012 Fresh Garlic kgs 100.00 1000.00
V-00042 Red Onions kg 70.00 1000.00
J-00074 Unagi Sauce kgs 875.00 2000.00
NEWRM528 Bangus Fillet gms 300.00 800.00
E DATA USAGE DATA
EG
Recipe Costing
RECIPE NAME: Strawberry Chia Waffle TO
Yield:
INGREDIENTS PURCHASE DATA
Validated by:
Patrick Fresnosa Quenee Villar Nicco Santos
Accounting Assistant R & D Head F & B Director
EG
Recipe Costing
RECIPE NAME: Lavander Whipped Cream (Store SR)
Yield: 1,450.00 gms
Place of Production: Store
INGREDIENTS PURCHASE DATA
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
Validated by:
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
RECIPE UNIT
QTY NEEDED TOTAL COST
UNIT COST
gms 210.00 0.08 16.15 #N/A
gms 30.00 0.19 5.84 #N/A
gms 60.00 0.35 21.25 #N/A
gms 50.00 0.27 13.51 #N/A
gms 30.00 0.21 6.17 #N/A
gms 0.50 0.21 0.10 #N/A
gms 5.00 0.23 1.16 #N/A
#N/A 25.00 #N/A #N/A #N/A
gms 0.25 0.51 0.13 #N/A
gms 20.00 1.02 20.42 #N/A
Food Cost- Total #N/A #N/A
Yield 1.00
Food Cost #N/A
Standard Food Cost Percentage 0.00%
Selling Price w/o VAT 312.50
Selling Price w/VAT 350.00
CM 100.00%
USAGE DATA
RECIPE UNIT
QTY NEEDED TOTAL COST
UNIT COST
RECIPE UNIT
QTY NEEDED TOTAL COST
UNIT COST
ntos
ctor
USAGE DATA
RECIPE UNIT
QTY NEEDED TOTAL COST
UNIT COST
RECIPE UNIT
QTY NEEDED TOTAL COST
UNIT COST
ntos
ctor
RECIPE NAME: Kabucha Caesar Salad
Yield:
INGREDIENTS PURCHASE DATA
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERSIO
COST E%
N
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERSIO
COST E%
N
V-00064 Squash gms 70.00 1000.00 24%
L-00073 Olive Oil, Pomace 4.5kg 1,376.16 4520.00 10%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0%
L-00015 White Sugar kgs 62.00 1000.00 0%
L-00005 Black Pepper, Ground 1kg 978.02 1000.00 0%
Squash
Beg (with skin and seeds) 3,378.00
End w/o (skin & seeds) 2,584.00
Loss 24%
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
PURCHASE WASTAG
ITEM CODE DESCRIPTION PACKING UNIT CONVERSIO
COST E%
N
#N/A Anchor Fresh Milk (UHT) #N/A #N/A #N/A #N/A
D-00015 Whipped Cream gms 274.11 1000.00 0%
F-00003 Lemon kgs 175.00 1000.00 0%
Lemon
Lemon (Fresh) gross 485.00
Net 175.00
Yield Loss 64%
Validated by:
Abegail Buenavente
QA Specialist
Noted by:
NET RECIPE
QTY NEEDED UNIT COST TOTAL COST
RECOVERY UNIT
USAGE DATA
NET RECIPE
QTY NEEDED UNIT COST TOTAL COST
RECOVERY UNIT
2040.00 gms 50.00 0.12 5.92
500.00 gms 20.00 #N/A #N/A
4520.00 gms 3.00 0.30 0.91
1000.00 gms 70.00 0.41 28.35
1092.70 gms 40.00 0.27 10.89
#N/A #N/A 0.67 #N/A #N/A
800.00 gms 20.00 0.10 2.00
1000.00 gms 4.00 0.22 0.86
1000.00 mL 20.00 0.09 1.71
850.00 gms 5.00 0.08 0.41
1.00 pcs 1.00 19.35 19.35
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 0.29 0.29
1.00 pcs 1.00 1.79 1.79
Food Cost- Total #N/A
Yield 1.00
Food Cost #N/A
Standard Food Cost Percentage 0.00%
Selling Price w/o VAT 263.39
Selling Price w/VAT 295.00
CM 100.00%
USAGE DATA
NET RECIPE
QTY NEEDED UNIT COST TOTAL COST
RECOVERY UNIT
Nicco Santos
F & B Director
USAGE DATA
NET RECIPE
QTY NEEDED UNIT COST TOTAL COST
RECOVERY UNIT
Nicco Santos
F & B Director
Crack Madame
Yield:
INGREDIENTS PURCHASE DATA
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERSION
UNIT COST
Crack Madame
Yield:
INGREDIENTS PURCHASE DATA
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERSION
UNIT COST
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERSION
UNIT COST
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERSION
UNIT COST
PACKING PURCHASE
ITEM CODE DESCRIPTION CONVERSION
UNIT COST
Validated by:
TA USAGE DATA
NET
RECIPE TOTAL
WASTAGE % RECOVER QTY NEEDED UNIT COST
UNIT COST
Y
0% 15.00 pcs 2.00 5.72 11.44
0% 227.00 gms 8.00 0.44 3.53
0% 795.00 gms 50.00 0.12 6.05
2% 215.60 gms 70.00 #N/A #N/A
0% 1000.00 gms 30.00 0.48 14.25
0% 30.00 pcs 1.00 8.00 8.00
0% 1000.00 mL 5.00 0.09 0.43
0% 1000.00 gms 0.25 0.04 0.01
0% 1000.00 gms 0.12 1.08 0.13
0% 1000.00 gms 25.00 0.41 10.13
0% 1910.00 gms 7.00 0.12 0.85
15% 850.00 gms 6.00 0.08 0.49
45% 552.94 gms 0.50 0.51 0.25
35% 650.00 gms 1.00 0.46 0.46
#N/A #N/A #N/A 2.00 0.00 -
#N/A #N/A #N/A 2.00 0.00 -
#N/A #N/A #N/A 0.25 #N/A #N/A
0% 1.00 pcs 1.00 19.35 19.35
0% 1.00 pcs 1.00 6.00 6.00
0% 1.00 pcs 1.00 6.00 6.00
0% 1.00 pcs 1.00 0.29 0.29
0% 1.00 pcs 1.00 7.59 7.59
0% 1.00 pcs 1.00 1.45 1.45
Food Cost- Total #N/A
Yield 1.00
Food Cost #N/A
Standard Food Cost Percentage 0.00%
Selling Price w/o VAT 294.64
Selling Price w/VAT 330.00
CM 100.00%
TA USAGE DATA
NET
RECIPE TOTAL
WASTAGE % RECOVER QTY NEEDED UNIT COST
UNIT COST
Y
#N/A #N/A #N/A 50.00 #N/A #N/A
#N/A #N/A #N/A 100.00 #N/A #N/A
#N/A #N/A #N/A 20.00 #N/A #N/A
0% 1000.00 gms 100.00 0.58 58.04
0% 1000.00 gms 2.00 0.04 0.07
0% 1000.00 gms 2.00 0.06 0.12
0% 1000.00 gms 1.00 1.73 1.73
Total Cost #N/A
Yield 220.00
Food Cost #N/A
TA USAGE DATA
NET
RECIPE TOTAL
WASTAGE % RECOVER QTY NEEDED UNIT COST
UNIT COST
Y
10% 900.00 gms 947.00 0.08 78.92
0% 1000.00 gms 65.00 0.04 2.35
25% 750.00 gms 5.00 0.11 0.53
5% 950.00 gms 5.00 0.11 0.53
0% 1000.00 gms 15.00 0.06 0.93
0% 500.00 gms 15.00 0.46 6.90
2% 490.00 gms 15.00 0.40 6.05
0% 1.00 NULL 20.00 0.00 -
Total Cost 96.20
Yield 795.00
Food Cost 0.12
TA USAGE DATA
NET
RECIPE TOTAL
WASTAGE % RECOVER QTY NEEDED UNIT COST
UNIT COST
Y
0% 25000.00 gms 635.00 0.03 22.10
0% 700.00 gms 45.00 0.31 13.78
0% 1000.00 gms 11.00 0.30 3.25
0% 1000.00 gms 10.00 0.04 0.36
0% 227.00 gms 92.00 0.44 40.54
0% 1.00 NULL 360.00 0.00 -
1% 990.00 gms 43.00 0.14 5.82
Food Cost- Total 85.84
Yield Slices 15.00
Food Cost - Unit 5.72
Nicco Santos
F & B Director
Joey Lanuzga
Head of Operations
RECIPE NAME: Cheese Sauce
Yield:
INGREDIENTS PURCHASE DATA
PACKING WASTAG
ITEM CODE DESCRIPTION PURCHA CONVER
UNIT E%
SE COST SION
#N/A Anchor Whipping Cream #N/A #N/A #N/A #N/A
#N/A Anchor Fresh Milk (UHT) #N/A #N/A #N/A #N/A
#N/A Parmessan Cheese (18 months) #N/A #N/A #N/A #N/A
NEWRM371 Emmental Cheese 1kg 580.36 1000.00 0%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0%
L-00015 White Sugar kgs 62.00 1000.00 0%
L-00007 White Pepper, Ground gms 1,726.24 1000.00 0%
Validated by:
Nicco Santos
F & B Director
RECIPE NAME: Sourdough (Commis SR)
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
NET
PACKING WASTAG RECIPE QTY
ITEM CODE DESCRIPTION PURCHASE CONVERSION RECOVE
UNIT E% UNIT NEEDED
COST RY
NEWRM091 Bread Flour - Wellington gms 870.00 25,000.00 0% 25000.00 gms 12,480
NEWRM091 Bread Flour - Wellington gms 870.00 25,000.00 0% 25000.00 gms 400
NEWSR126 Levain gms 3.48 190.00 0% 190.00 gms 2,400
NEWRM003 Yeast gms 295.00 1000.00 0% 1000.00 gms 480
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0% 1000.00 gms 192
NEWRM163 Bread Improver gms 311.00 1000.00 0% 1000.00 gms 112
L-00021 Tap Water - - 1.00 0% 1.00 NULL 4,320
L-00016 Canola Oil 18L-Gallon 85.71 1000.00 10% 900.00 mL 100
Food Cost- Total
Yield - loaf
Yield - Slices
Food Cost - Unit
UNIT
TOTAL COST
COST
0.03 434.30
0.03 13.92
0.02 43.96
0.30 141.60
0.04 6.94
0.31 34.83
0.00 -
0.10 9.52
685.08
16.00
240.00
2.85
PHP 2.29
USAGE DATA
UNIT
TOTAL COST
COST
0.03 3.48
0.00 -
3.48
190.00
3.48
USAGE DATA
UNIT
TOTAL COST
COST
0.03 40.72
0.03 1.31
0.02 4.12
0.30 13.28
0.04 0.65
0.31 3.27
0.00 -
0.10 0.89
64.23
1.00
16.00
4.01
RECIPE NAME: Homemade Furikake Item Code
Yield:
INGREDIENTS PURCHASE D
ITEM CODE DESCRIPTION PACKING UNIT
* 1 nori sheet = 3g
Validated by:
Denise Samonte
QA Supervisor
Noted by:
SR-0351
36.43
41.56
34.82
66.84
117.19
4.76
301.60
295.00
2.00
1.00
2.00
290
1.04
DATA
TOTAL COST
32.50
34.34
66.84
50
1.34
Quenee Villar
EG R & D
DATA
TOTAL COST
30.00
47.62
77.62
145.00
415.00
560.00
0.14
RECIPE NAME: Salmon Donburi
Yield:
INGREDIENTS PURCHASE DATA
PHP 0.58
Edamame PHP 60.00 42%
Fillet 546.00
Skin 52.00
Withourt Skin 489.00 10%
Acaroa
Frozen 200.00
Validated by:
Validated by:
Patrick Fresnosa Quenee Villar
Accounting Assistant R & D Head
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
Nicco Santos
F & B Director
Joey Lanuzga
Head of Operations
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
USAGE DATA
RECIPE TOTAL
NET RECOVERY QTY NEEDED UNIT COST
UNIT COST
USAGE DATA
NET
QTY UNIT TOTAL
RECOVER RECIPE UNIT
NEEDED COST COST
Y
1000.00 gms 80.00 0.20 16.00
1000.00 gms 30.00 0.18 5.43
220.00 gms 55.00 #N/A #N/A
1000.00 gms 2.00 0.04 0.07
12.00 gms 0.50 14.06 7.03
#N/A #N/A 1.00 0.00 -
1100.00 gms 170.00 0.25 43.27
1000.00 gms 15.00 0.18 2.63
1.00 pcs 1.00 19.35 19.35
1.00 pcs 1.00 3.00 3.00
1.00 pcs 1.00 0.29 0.29
1.00 pcs 1.00 7.99 7.99
1.00 pcs 1.00 1.79 1.79
Food Cost- Total #N/A
Yield 1.00
Food Cost #N/A
Standard Food Cost Percentage 0.00%
Selling Price w/o VAT 334.82
Selling Price w/VAT 375.00
CM 100.00%
Nicco Santos
F & B Director
Joey Lanuzga
Head of Operations
EG
Recipe Costing
RECIPE NAME: Yogurt and Granola (Macaluan)
Yield:
INGREDIENTS PURCHASE DATA
Validated by:
USAGE DATA
NET
RECIPE
RECOVER QTY NEEDED UNIT COST TOTAL COST
UNIT
Y
#N/A #N/A 1,500.00 #N/A #N/A #N/A
1000.00 gms 300.00 0.30 90.00 #N/A
990.00 gms 675.00 0.14 91.31 #N/A
Food Cost- Total #N/A #N/A
Yield 2,385.00
Food Cost #N/A
USAGE DATA
NET
RECIPE
RECOVER QTY NEEDED UNIT COST TOTAL COST
UNIT
Y
1000.00 gms 320.00 0.14 43.20
1.00 NULL 350.00 0.00 -
1000.00 gms 50.00 0.06 3.10
Food Cost- Total 46.30
Yield 170.00
Food Cost 0.27
Nicco Santos
F & B Director
Joey Lanuzga
Head of Operations
RECIPE NAME: Smoked Salmon Donburi
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
NEWSR456 Smoked Salmon EG gms Err:509 Err:509 0% Err:509 gms 105.00 0.00 - 0%
V-00006 Cucumber, Local kgs 170.00 1000.00 10% 900.00 gms 60.00 0.19 11.33 24%
#N/A Rice Vinegar #N/A #N/A #N/A #N/A #N/A #N/A 40.00 0.00 - 0%
L-00015 White Sugar kgs 62.00 1000.00 0% 1000.00 gms 20.00 0.06 1.24 3%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0% 1000.00 gms 10.00 0.04 0.36 1%
J-00020 Edamame gms 160.00 500.00 5% 475.00 gms 20.00 0.34 6.74 15%
SR-0027 Steamed Japanese Rice gms 162.80 3700.00 0% 3700.00 gms 170.00 0.04 7.48 16%
V-00010 Leeks kgs 200.00 1000.00 15% 850.00 gms 10.00 0.24 2.35 5%
F-00012 Avocado kgs 285.00 1000.00 49% 510.00 gms 30.00 0.56 16.76 36%
Food Cost- Total 46.27 100%
Yield 1.00
Smoked Salmon Donbu
Food Cost 46.27
Standard Food Cost Percentage 9.97%
Selling Price w/o VAT 464.29
Selling Price w/VAT 520.00
CM 90.03%
RECIPE NAME: Meatball Ragu
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
#N/A Wagyu Patty #N/A #N/A #N/A #N/A #N/A #N/A 3.00 0.00 - 0%
V-00012 Fresh Garlic kgs 100.00 1000.00 5% 950.00 gms 10.00 0.11 1.05 2%
V-00042 Red Onions kg 70.00 1000.00 15% 850.00 gms 10.00 0.08 0.82 1%
NEWSR380 Beef Stock gms 15.48 4000.00 0% 4000.00 gms 1.00 0.00 0.00 0%
NEWRM389 Passata Tomato Can 81.90 680.00 0% 680.00 gms 200.00 0.12 24.09 38%
#N/A Canned Diced Tomato #N/A #N/A #N/A #N/A #N/A #N/A 200.00 0.00 - 0%
#N/A Basil #N/A #N/A #N/A #N/A #N/A gms 10.00 0.00 - 0%
#N/A Rosemary Fresh #N/A #N/A #N/A #N/A #N/A #N/A 5.00 0.00 - 0%
V-00043 Celery kg 110.00 1000.00 #REF! #REF! gms 30.00 0.00 - 0%
V-00004 Carrots kgs 80.00 1000.00 20% 800.00 gms 30.00 0.10 3.00 5%
NEWRM277 Red Wine (Don Garcia) gms 170.14 1000.00 0% 1000.00 ml 80.00 0.17 13.61 21%
NEWSR214 Parpadelle Pasta gms 99.38 700.00 0% 700.00 gms 150.00 0.14 21.29 33%
Food Cost- Total 63.87 100%
Yield 1.00
Meatball Ragu Food Cost 63.87
Standard Food Cost Percentage 23.85%
Selling Price w/o VAT 267.86
Selling Price w/VAT 300.00
CM 76.15%
SUB RECIPES:
RECIPE NAME: Poached Prawn Salad
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
V-00024 Cilantro Leaves kgs 300.00 1000.00 35% 650.00 gms 2.00 0.46 0.92 2%
#N/A Basil #N/A #N/A #N/A #N/A #N/A gms 2.00 0.00 - 0%
V-00014 Mint Leaves gms 280.00 1000.00 45% 552.94 gms 2.00 0.51 1.01 3%
#N/A Poached Black Tiger Prawn #N/A #N/A #N/A #N/A #N/A gms 30.00 0.00 - 0%
NEWRM115 Kale Leaves gms 400.00 1000.00 29% 710.00 gms 20.00 0.56 11.27 29%
V-00015 Lettuce Romaine kgs 220.00 1000.00 20% 800.00 gms 15.00 0.28 4.13 10%
NEWRM175 Local Spinach gms 210.00 1000.00 34% 660.00 gms 20.00 0.32 6.36 16%
NEWRM014 Arugula gms 465.00 1000.00 23% 770.00 gms 20.00 0.60 12.08 31%
SR-0399 Nuoc Cham gms 231.37 1910.00 0% 1910.00 gms 30.00 0.12 3.63 9%
#N/A Shallots #N/A #N/A #N/A #N/A #N/A #N/A 2.00 0.00 - 0%
#N/A Dessicated Coconut #N/A #N/A #N/A #N/A #N/A #N/A 1.00 0.00 - 0%
Food Cost- Total 39.40 100%
Yield 1.00
Poached Prawn Salad Food Cost 39.40
Standard Food Cost Percentage 14.96%
Selling Price w/o VAT 263.39
Selling Price w/VAT 295.00
CM 85.04%
SUB RECIPES:
RECIPE NAME: Beef Steak
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
NEWRM438 Bolzico Tenderloin gms 690.00 300.00 0% 300.00 #N/A 150.00 2.30 345.00 86%
L-00069 Worcestershire Sauce gms 1,295.80 4200.00 0% 4200.00 #N/A 30.00 0.31 9.26 2%
L-00012 Oyster Sauce, Panda can-2.5kg 373.21 2500.00 0% 2500.00 gms 50.00 0.15 7.46 2%
V-00012 Fresh Garlic kgs 100.00 1000.00 5% 950.00 gms 20.00 0.11 2.11 1%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0% 227.00 gms 10.00 0.44 4.41 1%
D-00006 Jumbo Egg tray 190.00 30.00 0% 30.00 pcs 2.00 6.33 12.67 3%
L-00156 White Wine Vinegar 250ml-Btl 92.41 250.00 0% 250.00 mL 30.00 0.37 11.09 3%
L-00015 White Sugar kgs 62.00 1000.00 0% 1000.00 gms 10.00 0.06 0.62 0%
L-00030 Black Pepper Whole 1kg-pack 1,080.47 1000.00 0% 1000.00 gms 5.00 1.08 5.40 1%
#N/A Papaya #N/A #N/A #N/A #N/A #N/A gms 20.00 0.00 - 0%
V-00004 Carrots kgs 80.00 1000.00 20% 800.00 gms 15.00 0.10 1.50 0%
#N/A Paprika #N/A #N/A #N/A #N/A #N/A #N/A 2.00 0.00 - 0%
Food Cost- Total 399.51 100%
Yield 1.00
Beef Steak Food Cost 399.51
Standard Food Cost Percentage 127.84%
Selling Price w/o VAT 312.50
Selling Price w/VAT 350.00
CM -27.84%
SUB RECIPES:
RECIPE NAME: Grilled Cheese Sandwich
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
NEWRM429 Brie gms 125.00 125.00 0% 125.00 gms 20.00 1.00 20.00 20%
D-00054 Gruyere gms 1,116.07 1000.00 7% 930.00 gms 11.25 1.20 13.50 13%
NEWRM431 White Cheddar gms 580.00 1000.00 7% 930.00 gms 11.25 0.62 7.02 7%
#N/A Anchor Whipping Cream #N/A #N/A #N/A #N/A #N/A #N/A 22.50 0.00 - 0%
V-00017 Parsley, Curly kgs 475.00 1000.00 70% 300.00 gms 0.50 1.58 0.79 1%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0% 1000.00 gms 0.25 0.04 0.01 0%
L-00030 Black Pepper Whole 1kg-pack 1,080.47 1000.00 0% 1000.00 gms 0.12 1.08 0.13 0%
L-00040 Steak French Fries 2.3kgs-pack 256.25 2300.00 5% 2185.00 gms 150.00 0.12 17.59 17%
L-00041 Tomato Ketchup, Heinz gms 206.47 1070.00 1% 1059.30 gms 30.00 0.19 5.85 6%
L-00087 Palm Oil 1L 1,457.14 17000.00 0% 17000.00 mL 75.00 0.09 6.43 6%
NEWSR389 Homemade Figs Jam gms 76.21 417.00 0% 417.00 gms 20.00 0.18 3.66 4%
L-00048 Spanish Paprika 1kgxpack 555.81 1000.00 0% 1000.00 gms 0.50 0.56 0.28 0%
NEWRM446 White Truffle Oil - Santis gms 1,500.00 100.00 0% 100.00 ml 1.50 15.00 22.50 22%
#N/A Sourdough (SR, Toast) #N/A #N/A #N/A #N/A #N/A #N/A 2.00 0.00 - 0%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0% 227.00 #N/A 10.00 0.44 4.41 4%
Food Cost- Total 102.15 100%
Yield 1.00
Grilled Cheese SandwiFood Cost 102.15
Standard Food Cost Percentage 38.14%
Selling Price w/o VAT 267.86
Selling Price w/VAT 300.00
CM 61.86%
RECIPE NAME: Sourdough Burger (For R & D)
Yield: For rework
INGREDIENTS PURCHASE DATA USAGE DATA
NEWSR463 EG Wagyu Patty pcs 292.52 500.00 0% 500.00 gms 160.00 0.59 93.60 58%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0% 1000.00 gms 10.00 0.04 0.36 0%
L-00007 White Pepper, Ground gms 1,726.24 1000.00 0% 1000.00 gms 2.00 1.73 3.45 2%
#N/A Pickled Cucumber #N/A #N/A #N/A #N/A #N/A #N/A 10.00 0.00 - 0%
D-00051 Yellow Cheddar Cheese gms 1,316.96 2500.00 0% 2500.00 gms 40.00 0.53 21.07 13%
#N/A Caramelized Onions NEW #N/A #N/A #N/A #N/A #N/A #N/A 25.00 0.00 - 0%
V-00017 Parsley, Curly kgs 475.00 1000.00 70% 300.00 gms 0.50 1.58 0.79 0%
NEWSR465 BBQ Sauce gms 55.74 210.00 0% 210.00 gms 25.00 0.27 6.64 4%
NEWRM483 Shoe String French Fries gms 40.54 360.00 5% 342.00 gms 150.00 0.12 17.78 11%
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0% 1000.00 gms 0.25 0.04 0.01 0%
L-00007 White Pepper, Ground gms 1,726.24 1000.00 0% 1000.00 gms 0.25 1.73 0.43 0%
L-00041 Tomato Ketchup, Heinz gms 206.47 1070.00 1% 1059.30 gms 30.00 0.19 5.85 4%
L-00016 Canola Oil 18L-Gallon 85.71 1000.00 0% 1000.00 mL 75.00 0.09 6.43 4%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0% 227.00 gms 10.00 0.44 4.41 3%
#N/A Sourdough (SR, Toast) #N/A #N/A #N/A #N/A #N/A #N/A 2.00 0.00 - 0%
Food Cost- Total 160.82 100%
Yield 1.00
Food Cost 160.82 536.07
Standard Food Cost Percentage 36.39%
Selling Price w/o VAT 441.96
Selling Price w/VAT 495.00 520.00
CM 63.61%
RECIPE NAME: Unagi for R & D
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
NEWRM463 Unagi gms 2.00 1.00 0% 1.00 gms 140.00 2.00 280.00 94%
J-00074 Unagi Sauce kgs 875.00 2000.00 0% 2000.00 gms 25.00 0.44 10.94 4%
#N/A Red Micro Greens #N/A #N/A #N/A #N/A #N/A #N/A 0.50 0.00 - 0%
SR-0027 Steamed Japanese Rice gms 162.80 3700.00 0% 3700.00 gms 170.00 0.04 7.48 3%
V-00016 Spring Onion kgs 250.00 1000.00 40% 600.00 gms 0.50 0.42 0.21
#N/A Housemade Furikake #N/A #N/A #N/A #N/A #N/A #N/A 1.00 0.00 - 0%
#N/A Selenium Brown Egg #N/A #N/A #N/A #N/A #N/A #N/A 1.00 0.00 -
L-00030 Black pepper whole 1kg-pack 1,080.47 1000.00 0% 1000.00 0.12 1.08 0.13
L-00010 Salt, Iodized 1kgxpack 36.15 1000.00 0% 1000.00 gms 0.12 0.04 0.00
#N/A Ao Nori Powder #N/A #N/A #N/A #N/A #N/A #N/A 0.50 0.00 - 0%
Food Cost- Total 298.76 100%
Yield 1.00
Food Cost 298.76 995.87
Standard Food Cost Percentage 60.84%
Selling Price w/o VAT 491.07
Selling Price w/VAT 550.00 520.00
CM 39.16%
RECIPE NAME: Egg Salad Sando
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
NEWSR220 Egg Salad gms 109.32 730.00 0% 730.00 #N/A 120.00 0.15 17.97 63%
NEWRM427 White Bread Gardenia Soft gms 64.00 600.00 0% 600.00 #N/A 80.00 0.11 8.53 30%
#N/A EG Furikake #N/A #N/A #N/A #N/A #N/A gms 10.00 0.00 - 0%
V-00016 Spring Onion kgs 250.00 1000.00 40% 600.00 gms 5.00 0.42 2.08 7%
Food Cost- Total 28.59 100%
Yield 1.00
Egg Salad Sando Food Cost 28.59
Standard Food Cost Percentage 16.01%
Selling Price w/o VAT 178.57
Selling Price w/VAT 200.00
CM 83.99%
SUB RECIPES:
RECIPE NAME: Strawberry Waffle (nicco)
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
NEWSR455 EG Strawberry Compote gms 33.88 700.00 0% 700.00 #N/A 80.00 0.05 3.87 8%
L-00120 Chia Seeds 1kg pck 480.00 1000.00 0% 1000.00 gms 10.00 0.48 4.80 10%
D-00023 Heavy Cream (Arla Whipping Cream) 1Lxpack 290.00 1000.00 0% 1000.00 gms 50.00 0.29 14.50 31%
#N/A Lavander Syrup (Monin) #N/A #N/A #N/A #N/A #N/A gms 5.00 0.00 - 0%
NEWRM171 Coconut Flakes gms 45.00 200.00 0% 200.00 #N/A 1.00 0.23 0.23 0%
J-00001 Black Sesame Seeds 1kg-pack 415.58 1000.00 0% 1000.00 #N/A 1.00 0.42 0.42 1%
NEWSR255 Waffle Batter gms 102.64 1000.00 0% 1000.00 #N/A 220.00 0.10 22.58 49%
Food Cost- Total 46.39 100%
Yield 1.00
Strawberry Waffle (nicFood Cost 46.39
Standard Food Cost Percentage 17.61%
Selling Price w/o VAT 263.39
Selling Price w/VAT 295.00
CM 82.39%
SUB RECIPES:
RECIPE NAME: Beef Donburi (Salpicao)
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
NEWSR178 Steamed Garlic Japanese Rice gms 19.36 440.00 0% 440.00 gms 170.00 0.04 7.48 4%
NEWSR177 Garlic Oil gms Err:509 Err:509 0% Err:509 gms 1.00 0.00 - 0%
D-00050 Selenium White Egg tray 240.00 30.00 0% 30.00 pcs 2.00 8.00 16.00 9%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0% 227.00 gms 5.00 0.44 2.20 1%
NEWSR468 Marinated Beef Tenderloin gms 142.61 160.00 0% 160.00 gms 160.00 0.89 142.61 76%
V-00010 Leeks kgs 200.00 1000.00 15% 850.00 gms 2.00 0.24 0.47 0%
NEWRM455 Red Amaranth gms 150.00 6.00 0% 6.00 gms 0.50 25.00 12.50 7%
L-00016B Canola Oil, Wesson 3790-gal 478.52 3790.00 0% 3790.00 mL 5.00 0.13 0.63 0%
#N/A Ao Nori Powder #N/A #N/A #N/A #N/A #N/A #N/A 0.25 0.00 - 0%
NEWSR469 Achara gms 16.32 65.00 0% 65.00 gms 25.00 0.25 6.28 3%
Food Cost- Total 188.18 100%
Yield 1.00
Beef Donburi (SalpicaFood Cost 188.18
Standard Food Cost Percentage 37.64%
Selling Price w/o VAT 500.00 PHP 45.00
Selling Price w/VAT 560.00
CM 62.36%
RECIPE NAME: Cheese Omelette (nicco)
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
#N/A Sourdough (SR, Toast) #N/A #N/A #N/A #N/A #N/A #N/A 2.00 0.00 - 0%
NEWRM290 White Truffle Oil gms 295.00 250.00 0% 250.00 ml 15.00 1.18 17.70 21%
NEWRM200 Gouda Cheese gms 428.57 1000.00 5% 950.00 gms 15.00 0.45 6.77 8%
D-00031 Cheddar Cheese kgs 531.25 1000.00 0% 1000.00 gms 60.00 0.53 31.88 38%
V-00001 White Onion kgs 110.00 1000.00 10% 900.00 gms 20.00 0.12 2.44 3%
D-00001 Unsalted Butter 227g-pack 100.03 227.00 0% 227.00 gms 10.00 0.44 4.41 5%
NEWRM170 Orange gms 150.00 1000.00 52% 480.00 gms 5.00 0.31 1.56 2%
NEWRM351 Simply Pure Soya Oil 2L 216.00 2000.00 0% 2000.00 ml 60.00 0.11 6.48 8%
D-00006 Jumbo Egg tray 190.00 30.00 0% 30.00 pcs 6.33 - 0%
L-00189 Green Mix gms 405.00 1000.00 0% 1000.00 gms 30.00 0.41 12.15 15%
#N/A Ranch Dressing #N/A #N/A #N/A #N/A #N/A #N/A 0.00 - 0%
Food Cost- Total 83.39 100%
Yield 1.00
Cheese Omelette (niccFood Cost 83.39
Standard Food Cost Percentage 31.66%
Selling Price w/o VAT 263.39
Selling Price w/VAT 295.00
CM 68.34%
SUB RECIPES:
RECIPE NAME: Salmon Eggs Benny (Sourdough)
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
#N/A Sourdough (SR, Toast) #N/A #N/A #N/A #N/A #N/A #N/A 60.00 0.00 - 0%
D-00001 Unsalted Butter 227g-pack 105.03 227.00 0% 227.00 gms 5.00 0.46 2.31
J-00084 Ikura (Caviar) - Asuka gms 7,000.00 1000.00 0% 1000.00 gms 6.00 7.00 42.00 68%
NEWSR456 Smoked Salmon EG gms Err:509 Err:509 0% Err:509 gms 70.00 0.00 - 0%
D-00046 Large Egg tray 195.00 30.00 0% 30.00 pcs 2.00 6.50 13.00 21%
L-00087 Palm Oil 1L 1,457.14 17000.00 0% 17000.00 mL 10.00 0.09 0.86 1%
V-00065 Dill gms 1,400.00 1000.00 32% 680.00 gms 0.50 2.06 1.03 2%
NEWRM340 Rock Salt 1kg 25.00 1000.00 0% 1000.00 gms 0.25 0.03 0.01 0%
#N/A Ao Nori Powder #N/A #N/A #N/A #N/A #N/A #N/A 0.50 0.00 - 0%
J-00027 Yuzu Juice gms 510.00 200.00 0% 200.00 ml 1.00 2.55 2.55 4%
SR-0221 Yuzu Hollandaise Sauce gms #REF! #REF! 0% #REF! gms 50.00 0.00 - 0%
Food Cost- Total 61.76 100%
Yield 1.00
Salmon Eggs Benny ( Food Cost 61.76 205.85
Standard Food Cost Percentage 19.76%
Selling Price w/o VAT 312.50
Selling Price w/VAT 350.00
CM 80.24%
RECIPE NAME: Yoghurt and Granola
Yield:
INGREDIENTS PURCHASE DATA USAGE DATA
#N/A Holly's Fresh Milk #N/A #N/A #N/A #N/A #N/A #N/A 100.00 0.00 - 0%
F-00003 Lemon kgs 175.00 1000.00 12% 880.00 gms 20.00 0.20 3.98 17%
L-00015 White Sugar kgs 62.00 1000.00 0% 1000.00 gms 5.00 0.06 0.31 1%
NEWRM339 Frozen Blueberry 1kg 620.00 1000.00 0% 1000.00 gms 0.62 - 0%
L-00156 White Wine Vinegar 250ml-Btl 92.41 250.00 0% 250.00 mL 0.37 - 0%
J-00067 Sanonto Fine Brown Sugar kgs 133.93 1000.00 0% 1000.00 gms 0.13 - 0%
L-00009 Honey 750mL-bottle 133.93 1000.00 1% 990.00 gms 20.00 0.14 2.71 12%
NEWRM245 Sliced Almonds gms 185.00 250.00 0% 250.00 gms 5.00 0.74 3.70 16%
SR-0336 Granola Mix gms 239.22 1400.00 0% 1400.00 gms 50.00 0.17 8.54 37%
L-00146 Raisin gms 300.00 1000.00 0% 1000.00 gms 10.00 0.30 3.00 13%
L-00045 Powdered Sugar 1kg 209.82 1000.00 0% 1000.00 gms 2.00 0.21 0.42 2%
NEWRM171 Coconut Flakes gms 45.00 200.00 0% 200.00 gms 2.00 0.23 0.45 2%
Food Cost- Total 23.11 100%
Yield 1.00
Food Cost 23.11
Standard Food Cost Percentage 11.76%
Selling Price w/o VAT 196.43
Selling Price w/VAT 220.00
CM 88.24%
SUB RECIPES: