Scribd Logo
Upload

Welcome to Scribd!

  • Recipe Besek 150.000 Versi 3

    Uploaded by

    Irhamsyah
    35 views10 pages
    This document contains recipes and cost breakdowns for two dishes: 1) Nasi Cumi Pete Pedas - A spicy squid and chili pepper rice dish with the largest expenses being squid, chili peppers, cooking oil, and rice. 2) Nasi Tenggiri Asin Sambal Mercon - A rice dish with salty fish, chili peppers, and chili sauce with the main costs being fish, chili peppers, cooking oil, and rice. The document provides itemized lists of ingredients for each dish, pricing per item and total, and charts analyzing the cost breakdown by item and percentage of total cost.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains recipes and cost breakdowns for two dishes: 1) Nasi Cumi Pete Pedas - A spicy squid and chili pepper rice dish with the largest expenses being squid, chili peppers, cooking oil, and rice. 2) Nasi Tenggiri Asin Sambal Mercon - A rice dish with salty fish, chili peppers, and chili sauce with the main costs being fish, chili peppers, cooking oil, and rice. The document provides itemized lists of ingredients for each dish, pricing per item and total, and charts analyzing the cost breakdown by item and percentage of total cost.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    35 views10 pages

    Recipe Besek 150.000 Versi 3

    Uploaded by

    Irhamsyah
    This document contains recipes and cost breakdowns for two dishes: 1) Nasi Cumi Pete Pedas - A spicy squid and chili pepper rice dish with the largest expenses being squid, chili peppers, cooking oil, and rice. 2) Nasi Tenggiri Asin Sambal Mercon - A rice dish with salty fish, chili peppers, and chili sauce with the main costs being fish, chili peppers, cooking oil, and rice. The document provides itemized lists of ingredients for each dish, pricing per item and total, and charts analyzing the cost breakdown by item and percentage of total cost.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 10

    Recipe Besek 100.

    000 Nett
    Nasi Cumi Pete Pedas
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 1112226 GROC-Beras Cianjur 25kg Zak Rp 310,000.00 50 620.00 62.00 682.00 0.002
    2 1104040 SEAF-Squid import ( Cumi ) Kg Rp 72,000.00 75 5,400.00 540.00 5,940.00 0.075
    3 1110003 Cabe Rawit Merah kg Rp 81,000.00 15 1,215.00 121.50 1,336.50 0.015
    4 1110132 Cabe Merah Keriting Kg Rp 49,500.00 20 990.00 99.00 1,089.00 0.020
    5 1110085 Bawang Putih Kupas Kg Rp 29,000.00 5 145.00 14.50 159.50 0.005
    6 1112222 Ajinomoto 1 kg Pack Rp 32,750.00 5 163.75 16.38 180.13 0.005
    7 1112158 GROC-Oyster Sauce 2,2kg Panda Lee Ku Can Rp 91,667.00 5 208.33 20.83 229.17 0.002
    8 1112037 GROC-Minyak Goreng Bimoli 18 Ltr Gln Rp 275,000.00 100 1,527.78 152.78 1,680.56 0.006
    9 1112154 GROC-Sesame Oil 620ml Seng Guan Hen Btl Rp 30,000.00 10 483.87 48.39 532.26 0.016
    10 1112113 GROC-Chicken Knorr Rostip 1kg Pack Rp 60,000.00 5 300.00 30.00 330.00 0.005
    11 1110057 Lettuce Curly Green kg Rp 26,000.00 3 78.00 7.80 85.80 0.003
    12 1110050 Tomato Red Big kg Rp 12,000.00 10 120.00 12.00 132.00 0.010
    13 1110011 Cucumber Local/Timun Lokal kg Rp 10,000.00 10 100.00 10.00 110.00 0.010
    14 - - - #DIV/0!
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 313 12,486.91


    COST / POTONG 12,486.91
    SELLING PRICE / PORTION ( SUGGESTED ) 41,623.02
    COST PRESENTAGE 30%

    GROC-Beras Cianjur 25kg 0% GROC-Beras Cianjur 25kg


    Chart by Qty Chart by Pricing
    0% 0%
    1% SEAF-Squid import ( Cumi ) 1% 1% 1% 41,623.02
    0% 0% 0% 0% 5% SEAF-Squid import ( Cumi )
    2% 3% 3% 3%
    3% Cabe Rawit Merah Cabe Rawit Merah
    16% 4%
    Cabe Merah Keriting 2% 13%
    Cabe Merah Keriting
    1%
    32% 24% Bawang Putih Kupas Bawang Putih Kupas
    1% 9% 48%

    6% Ajinomoto 1 kg 11% Ajinomoto 1 kg

    GROC-Oyster Sauce 2,2kg GROC-Oyster Sauce 2,2kg


    5% Panda Lee Ku Panda Lee Ku
    2% 2% 2% GROC-Minyak Goreng
    GROC-Minyak Goreng
    Bimoli 18 Ltr Bimoli 18 Ltr

    Back To Summary

    Page 1 of 10
    Recipe Besek 100.000 Nett
    Nasi Tenggiri Asin Sambal Mercon
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 1112226 GROC-Beras Cianjur 25kg Zak Rp 310,000.00 50 620.00 62.00 682.00 0.002
    2 1105057 IKan Tengiri Asin Kg Rp 85,000.00 50 4,250.00 425.00 4,675.00 0.050
    3 1110003 Cabe Rawit Merah kg Rp 81,000.00 15 1,215.00 121.50 1,336.50 0.015
    4 1110132 Cabe Merah Keriting Kg Rp 49,500.00 10 495.00 49.50 544.50 0.010
    5 1110085 Bawang Putih Kupas Kg Rp 29,000.00 5 145.00 14.50 159.50 0.005
    6 1112222 Ajinomoto 1 kg Pack Rp 32,750.00 5 163.75 16.38 180.13 0.005
    7 1112158 GROC-Oyster Sauce 2,2kg Panda Lee Ku Can Rp 91,667.00 5 208.33 20.83 229.17 0.002
    8 1112037 GROC-Minyak Goreng Bimoli 18 Ltr Gln Rp 275,000.00 100 1,527.78 152.78 1,680.56 0.006
    9 1112154 GROC-Sesame Oil 620ml Seng Guan Hen Btl Rp 30,000.00 20 967.74 96.77 1,064.52 0.032
    10 1112113 GROC-Chicken Knorr Rostip 1kg Pack Rp 60,000.00 5 300.00 30.00 330.00 0.005
    11 1110057 Lettuce Curly Green kg Rp 26,000.00 5 130.00 13.00 143.00 0.005
    12 1110050 Tomato Red Big kg Rp 12,000.00 15 180.00 18.00 198.00 0.015
    13 1110011 Cucumber Local/Timun Lokal kg Rp 10,000.00 15 150.00 15.00 165.00 0.015
    14 1112062 GROC-Mushroom Champignon 425gr Can Rp 12,500.00 20 250.00 25.00 275.00 0.020
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 320 11,662.86


    COST / POTONG 11,662.86
    SELLING PRICE / PORTION ( SUGGESTED ) 38,876.21
    COST PRESENTAGE 30%

    GROC-Beras Cianjur 25kg GROC-Beras Cianjur 25kg


    Chart by Qty 0% 0% Chart by Pricing
    2%
    38,876.21
    IKan Tengiri Asin 2% 0% 0% 0% IKan Tengiri Asin
    0%
    2% 5% 3% 1% 1%
    5% Cabe Rawit Merah Cabe Rawit Merah
    2% 6% 16% 6%
    9%
    6% Cabe Merah Keriting Cabe Merah Keriting
    16%
    14% 40%
    Bawang Putih Kupas Bawang Putih Kupas
    31% Ajinomoto 1 kg Ajinomoto 1 kg
    5% 11%
    2%
    3% GROC-Oyster Sauce 2,2kg GROC-Oyster Sauce 2,2kg
    2% 2% Panda Lee Ku 2% 5% Panda Lee Ku
    2% GROC-Minyak Goreng
    GROC-Minyak Goreng 1%
    Bimoli 18 Ltr Bimoli 18 Ltr
    Back To Summary

    Page 2 of 10
    Recipe Besek 100.000 Nett
    Kulit Ayam Goreng Saos Keju & Kentang Wedges
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 1107029 POULT-Ayam Broiler 1.4 kg Kg Rp 32,000.00 50 1,600.00 160.00 1,760.00 0.050
    2 1110140 Kentang Kg Rp 16,000.00 125 2,000.00 200.00 2,200.00 0.125
    3 1112441 GROC-Tepung Tapioka 500gr Rose Brand Pack Rp 5,000.00 40 400.00 40.00 440.00 0.080
    4 1112437 POULT-Telur Ayam Ras / Egg Chicken Kg Rp 21,000.00 65 1,365.00 136.50 1,501.50 0.065
    5 1112037 GROC-Minyak Goreng Bimoli 18 Ltr Gln Rp 275,000.00 50 763.89 76.39 840.28 0.003
    6 1112222 Ajinomoto 1 kg Pack Rp 32,750.00 5 163.75 16.38 180.13 0.005
    7 1112113 GROC-Chicken Knorr Rostip 1kg Pack Rp 60,000.00 5 300.00 30.00 330.00 0.005
    8 1104011 DAIRY-Cheese Mozarella Block Perfett kg Rp 105,750.00 20 2,115.00 211.50 2,326.50 0.020
    9 1112136 GROC-Saos Sambal 5.7kg ABC Gln Rp 115,000.00 4 80.70 8.07 88.77 0.001
    10 1110057 Lettuce Curly Green kg Rp 26,000.00 3 78.00 7.80 85.80 0.003
    11 1110050 Tomato Red Big kg Rp 12,000.00 10 120.00 12.00 132.00 0.010
    12 1110011 Cucumber Local/Timun Lokal kg Rp 10,000.00 10 100.00 10.00 110.00 0.010
    13 - - - #DIV/0!
    14 - - - #DIV/0!
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 387 9,994.97


    COST / POTONG 9,994.97
    SELLING PRICE / PORTION ( SUGGESTED ) 33,316.58
    COST PRESENTAGE 30%

    POULT-Ayam Broiler 1.4 kg 0% POULT-Ayam Broiler 1.4 kg


    Chart by Qty 0% 0% Chart by Pricing
    1% 33,316.58
    Kentang 1% 1% Kentang
    5% 1% 3% 3% 1% 0%
    1% GROC-Tepung Tapioka 1% GROC-Tepung Tapioka
    1% 13% 500gr Rose Brand 18% 500gr Rose Brand
    POULT-Telur Ayam Ras / 23%
    13% POULT-Telur Ayam Ras /
    Egg Chicken Egg Chicken
    32% GROC-Minyak Goreng 22% GROC-Minyak Goreng
    17% Bimoli 18 Ltr 8% Bimoli 18 Ltr
    3%
    10% Ajinomoto 1 kg Ajinomoto 1 kg
    2% 15%
    GROC-Chicken Knorr Rostip GROC-Chicken Knorr Rostip
    1kg 4% 1kg
    DAIRY-Cheese Mozarella DAIRY-Cheese Mozarella
    Block Perfett Block Perfett
    Back To Summary

    Page 3 of 10
    Recipe Besek 100.000 Nett
    Sayap Panggang Saus BBQ & Kentang Wedges
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 1103007 Chicken Wing/Sayap Ayam Kg Rp 32,000.00 190 6,080.00 608.00 6,688.00 0.190
    2 1110140 Kentang Kg Rp 16,000.00 125 2,000.00 200.00 2,200.00 0.125
    3 1112420 GROC-Bbq Sauce 330gr Delmonte Jar Rp 15,100.00 75 3,431.82 343.18 3,775.00 0.227
    4 1112049 Ngoyong Powder Pack Rp 125,000.00 10 1,250.00 125.00 1,375.00 0.010
    5 1112222 Ajinomoto 1 kg Pack Rp 32,750.00 5 163.75 16.38 180.13 0.005
    6 1112158 GROC-Oyster Sauce 2,2kg Panda Lee Ku Can Rp 91,667.00 5 208.33 20.83 229.17 0.002
    7 1112037 GROC-Minyak Goreng Bimoli 18 Ltr Gln Rp 275,000.00 100 1,527.78 152.78 1,680.56 0.006
    8 1112154 GROC-Sesame Oil 620ml Seng Guan Hen Btl Rp 30,000.00 20 967.74 96.77 1,064.52 0.032
    9 1112113 GROC-Chicken Knorr Rostip 1kg Pack Rp 60,000.00 5 300.00 30.00 330.00 0.005
    10 1110057 Lettuce Curly Green kg Rp 26,000.00 5 130.00 13.00 143.00 0.005
    11 1110050 Tomato Red Big kg Rp 12,000.00 15 180.00 18.00 198.00 0.015
    12 1110011 Cucumber Local/Timun Lokal kg Rp 10,000.00 15 150.00 15.00 165.00 0.015
    13 - - - #DIV/0!
    14 - - - #DIV/0!
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 570 18,028.36


    COST / POTONG 18,028.36
    SELLING PRICE / PORTION ( SUGGESTED ) 60,094.55
    COST PRESENTAGE 30%

    Chicken Wing/Sayap Ayam Chicken Wing/Sayap Ayam


    Chart by Qty 2% 1% 0% Chart by Pricing
    1% Kentang 1%60,094.55
    Kentang
    6% 1%
    4% 1% 3% 3% 0%
    GROC-Bbq Sauce 330gr GROC-Bbq Sauce 330gr
    1%
    Delmonte Delmonte
    33% 9% 37%
    18% Ngoyong Powder 1% Ngoyong Powder
    8%
    Ajinomoto 1 kg Ajinomoto 1 kg
    1%
    13%
    1% 22% GROC-Oyster Sauce 2,2kg 21% 12% GROC-Oyster Sauce 2,2kg
    Panda Lee Ku Panda Lee Ku
    2% GROC-Minyak Goreng GROC-Minyak Goreng
    Bimoli 18 Ltr Bimoli 18 Ltr
    GROC-Sesame Oil 620ml GROC-Sesame Oil 620ml
    Seng Guan Hen Seng Guan Hen
    Back To Summary

    Page 4 of 10
    Recipe Besek 100.000 Nett
    Ice Latte
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 1115066 CT-Kopi Golomory Biji 1kg Pack Rp 180,000.00 20 3,600.00 360.00 3,960.00 0.020
    2 1104022 DAIRY-Milk Diamond UHT Full Cream 1 Pack Rp 15,833.00 120 1,899.96 190.00 2,089.96 0.120
    3 1112129 GROC-Gula Pasir Kg Rp 11,800.00 30 354.00 35.40 389.40 0.030
    4 - - - #DIV/0!
    5 - - - #DIV/0!
    6 - - - #DIV/0!
    7 - - - #DIV/0!
    8 - - - #DIV/0!
    9 - - - #DIV/0!
    10 - - - #DIV/0!
    11 - - - #DIV/0!
    12 - - - #DIV/0!
    13 - - - #DIV/0!
    14 - - - #DIV/0!
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 170 6,439.36


    COST / POTONG 6,439.36
    SELLING PRICE / PORTION ( SUGGESTED ) 21,464.52
    COST PRESENTAGE 30%

    CT-Kopi Golomory Biji 1kg CT-Kopi Golomory Biji 1kg


    Chart by Qty Chart by Pricing
    DAIRY-Milk Diamond UHT
    21,464.52
    DAIRY-Milk Diamond UHT
    Full Cream 1 0% Full Cream 1
    GROC-Gula Pasir GROC-Gula Pasir
    18% 12% 6%

    32%

    61%
    71%

    Back To Summary

    Page 5 of 10
    Recipe Besek 100.000 Nett
    Thai Tea
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 1115051 CT-Teh Thailand 400gr Pack Rp 62,000.00 10 1,550.00 155.00 1,705.00 0.025
    2 1112175 GROC-Susu Kental Manis Putih 375ml Can Rp 8,021.00 20 427.79 42.78 470.57 0.053
    3 1104022 DAIRY-Milk Diamond UHT Full Cream 1 Pack Rp 15,833.00 30 474.99 47.50 522.49 0.030
    4 - - - #DIV/0!
    5 - - - #DIV/0!
    6 - - - #DIV/0!
    7 - - - #DIV/0!
    8 - - - #DIV/0!
    9 - - - #DIV/0!
    10 - - - #DIV/0!
    11 - - - #DIV/0!
    12 - - - #DIV/0!
    13 - - - #DIV/0!
    14 - - - #DIV/0!
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 60 2,698.05


    COST / POTONG 2,698.05
    SELLING PRICE / PORTION ( SUGGESTED ) 8,993.51
    COST PRESENTAGE 30%

    CT-Teh Thailand 400gr CT-Teh Thailand 400gr


    Chart by Qty Chart by Pricing
    GROC-Susu Kental Manis
    8,993.51
    GROC-Susu Kental Manis
    Putih 375ml 0% Putih 375ml
    DAIRY-Milk Diamond UHT DAIRY-Milk Diamond UHT
    17% Full Cream 1 19%
    Full Cream 1

    50%
    17%
    33% 63%

    Back To Summary

    Page 6 of 10
    Recipe Besek 100.000 Nett
    Oreo Milkshake
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 1116006 MB-Biskuit Oreo 137 gr Pcs Rp 6,086.00 1.5 652.07 65.21 717.28 0.107
    2 1104022 DAIRY-Milk Diamond UHT Full Cream 1 Pack Rp 15,833.00 120 1,899.96 190.00 2,089.96 0.120
    3 1113261 DAIRY-Ice Cream Regular Vanila 8Ltr Pail Rp 176,605.00 60 1,324.54 132.45 1,456.99 0.008
    4 1112129 GROC-Gula Pasir Kg Rp 11,800.00 30 354.00 35.40 389.40 0.030
    5 - - - #DIV/0!
    6 - - - #DIV/0!
    7 - - - #DIV/0!
    8 - - - #DIV/0!
    9 - - - #DIV/0!
    10 - - - #DIV/0!
    11 - - - #DIV/0!
    12 - - - #DIV/0!
    13 - - - #DIV/0!
    14 - - - #DIV/0!
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 212 4,653.63


    COST / POTONG 4,653.63
    SELLING PRICE / PORTION ( SUGGESTED ) 15,512.09
    COST PRESENTAGE 30%

    MB-Biskuit Oreo 137 gr MB-Biskuit Oreo 137 gr


    Chart by Qty Chart by Pricing
    DAIRY-Milk Diamond UHT
    15,512.09
    DAIRY-Milk Diamond UHT
    1% Full Cream 1 0% Full Cream 1
    DAIRY-Ice Cream Regular DAIRY-Ice Cream Regular
    14% 8% 15%
    Vanila 8Ltr Vanila 8Ltr
    GROC-Gula Pasir GROC-Gula Pasir
    31%
    28%
    57%
    45%

    Back To Summary

    Page 7 of 10
    Recipe Besek 100.000 Nett
    Avocado Milkshake
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 1108038 Alpukat Kg Rp 41,000.00 80 3,280.00 328.00 3,608.00 0.080
    2 1104022 DAIRY-Milk Diamond UHT Full Cream 1 Pack Rp 15,833.00 120 1,899.96 190.00 2,089.96 0.120
    3 1113261 DAIRY-Ice Cream Regular Vanila 8Ltr Pail Rp 176,605.00 60 1,324.54 132.45 1,456.99 0.008
    4 1112129 GROC-Gula Pasir Kg Rp 11,800.00 30 354.00 35.40 389.40 0.030
    5 - - - #DIV/0!
    6 - - - #DIV/0!
    7 - - - #DIV/0!
    8 - - - #DIV/0!
    9 - - - #DIV/0!
    10 - - - #DIV/0!
    11 - - - #DIV/0!
    12 - - - #DIV/0!
    13 - - - #DIV/0!
    14 - - - #DIV/0!
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 290 7,544.35


    COST / POTONG 7,544.35
    SELLING PRICE / PORTION ( SUGGESTED ) 25,147.82
    COST PRESENTAGE 30%

    Alpukat Alpukat
    Chart by Qty Chart by Pricing
    DAIRY-Milk Diamond UHT
    25,147.82
    0% DAIRY-Milk Diamond UHT
    5%
    Full Cream 1 0% Full Cream 1
    DAIRY-Ice Cream Regular DAIRY-Ice Cream Regular
    10%
    28% Vanila 8Ltr 19% Vanila 8Ltr
    21% GROC-Gula Pasir 48% GROC-Gula Pasir

    28%
    41%

    Back To Summary

    Page 8 of 10
    Recipe Besek 100.000 Nett
    Amenities
    Portion 1
    No ART NO Description Unit Price Qty Hrga 10% Total Gramasi
    1 3301287 Paper Bowl 600ml + Penutup @25 Pcs Set Rp 45,000.00 2 3,600.00 - 3,600.00 0.080
    2 3302212 Besekan 25x25x10cm Pcs Rp 5,633.00 2 11,266.00 - 11,266.00 2.000
    3 3326283 Paper Cup Brown 8 Oz + Tutup @25 Pc Pack Rp 87,000.00 1 3,480.00 - 3,480.00 0.040
    4 3302171 GSSUP-Sendok Plastik Isi 100 Pcs Pack Rp 18,000.00 2 360.00 - 360.00 0.020
    5 3302028 GSSUP-Plastik U/ Sendok & Garpu Pack Rp 3,800.00 1 38.00 - 38.00 0.010
    6 Sticker Sambal Sheet Rp 356.25 1 356.25 - 356.25 1.000
    7 Sticker Botol Sheet Rp 237.50 2 475.00 - 475.00 2.000
    8 3302213 Botol Plastik 250ml Pcs Rp 2,300.00 2 4,600.00 - 4,600.00 2.000
    9 - - - #DIV/0!
    10 - - - #DIV/0!
    11 - - - #DIV/0!
    12 - - - #DIV/0!
    13 - - - #DIV/0!
    14 - - - #DIV/0!
    15 - - - #DIV/0!
    16 - - - #DIV/0!
    17 - - - #DIV/0!
    18 - - - #DIV/0!
    19 - - - #DIV/0!
    20 - - - #DIV/0!

    TOTAL COST 13 24,175.25


    COST / POTONG 24,175.25
    SELLING PRICE / PORTION ( SUGGESTED ) 80,584.17
    COST PRESENTAGE 30%

    Paper Bowl 600ml + Paper Bowl 600ml +


    Chart by Qty Penutup @25 Pcs Chart by Pricing
    80,584.17 Penutup @25 Pcs
    Besekan 25x25x10cm Besekan 25x25x10cm
    2% 0%
    Paper Cup Brown 8 Oz + Paper Cup Brown 8 Oz +
    15% 15% Tutup @25 Pc 1% 19% 15%
    Tutup @25 Pc
    GSSUP-Sendok Plastik Isi 0% GSSUP-Sendok Plastik Isi
    15% 15% 100 Pcs 1% 100 Pcs
    GSSUP-Plastik U/ Sendok & 14% GSSUP-Plastik U/ Sendok &
    8% 8% Garpu Garpu
    Sticker Sambal 47% Sticker Sambal
    8% 15%
    Sticker Botol Sticker Botol

    Botol Plastik 250ml Botol Plastik 250ml

    Back To Summary

    Page 9 of 10
    Recipe Besek 100.000 Nett
    Actual Actual
    Beverage Actual Net Suggestion
    NO No VHP Description Portion Qty Portion Price Amenities Price Cost / Pax Selling Price Desired Margin
    Average Price Sales Price Selling Price
    ++ Cost
    1 Nasi Cumi Pete Pedas Pax 1 12,486.91 24,175.25 5,333.85 41,996.00 123,966.94 150,000.00 34% 81,970.94
    2 Nasi Tenggiri Asin Sambal Mercon Pax 1 11,662.86 24,175.25 5,333.85 41,171.96 123,966.94 150,000.00 33% 82,794.98
    3 Kulit Ayam Goreng Saos Keju & Kentang Wedges Pax 1 9,994.97 24,175.25 5,333.85 39,504.07 123,966.94 150,000.00 32% 84,462.87
    4 Sayap Panggang Saus BBQ & Kentang Wedges Pax 1 18,028.36 24,175.25 5,333.85 47,537.46 123,966.94 150,000.00 38% 76,429.48
    5 Ice Latte Pax 1 6,439.36 6,439.36
    6 Thai Tea Pax 1 2,698.05 2,698.05
    7 Oreo Milkshake Pax 1 4,653.63 4,653.63
    8 Avocado Milkshake Pax 1 7,544.35 7,544.35
    9 Amenities Pax 1 24,175.25 24,175.25

    21,335.38
    Sample I
    Nasi Cumi Pete Pedas 12,486.91
    Kulit Ayam Goreng Saos Keju & Kentang Wedges 9,994.97
    Ice Latte Portion 1 6,439.36 57,750.11 123,966.94 150,000.00 47% 66,216.83
    Oreo Milkshake 4,653.63
    Amenities 24,175.25

    Sample II
    Nasi Tenggiri Asin Sambal Mercon 11,662.86
    Sayap Panggang Saus BBQ & Kentang Wedges 18,028.36
    Thai Tea Portion 1 2,698.05 64,108.88 123,966.94 150,000.00 52% 59,858.06
    Avocado Milkshake 7,544.35
    Amenities 24,175.25

    Sample III
    Nasi Cumi Pete Pedas 12,486.91
    Sayap Panggang Saus BBQ & Kentang Wedges 18,028.36
    Ice Latte Portion 1 6,439.36 63,827.93 123,966.94 150,000.00 51% 60,139.01
    Thai Tea 2,698.05
    Amenities 24,175.25

    Sample IV
    Nasi Tenggiri Asin Sambal Mercon 11,662.86
    Kulit Ayam Goreng Saos Keju & Kentang Wedges 12,486.91
    Oreo Milkshake Portion 1 4,653.63 60,522.99 123,966.94 150,000.00 49% 63,443.95
    Avocado Milkshake 7,544.35
    Amenities 24,175.25

    Page 10 of 10

    You might also like