Ingredients Detail Cost Total Cost Detail Course

FRENCH FRIES 150 Rp4,800 Rp7,104 FRENCH FRIES

BUMBU TABUR 20 Rp1,980
MINYAK 20 Rp324

TEPUNG TERIGU 4000 Rp60,000 Rp92,360 TEPUNG MIX GORENGAN

TEPUNG BERAS 1000 Rp17,000
TEPUNG MAIZENA 500 Rp12,000
BAWANG PUTIH BU 100 Rp0
ROYCO SAPI 70 Rp3,360
BAKING POWDER 25 Rp0

DADA AYAM 50 Rp2,100 Rp4,866 AYAM POPCORN & GEMBUL

TEPUNG MIX 20 Rp336
MINYAK 150 Rp2,430

JAGUNG 1 Rp5,000 Rp9,422 1 RESEP BAKWAN JAGUNG

WORTEL 125 Rp3,750 1 PORSI
DAUN BAWANG 30
TEPUNG MIX 40 Rp672
MINYAK

GULA PASIR 56 SAMBAL BAKWAN

SAUS TOMAT 56
CABE MERAH KERITI 50
CABE RAWIT MERAH 100
BAWANG PUTIH 50

CHICKEN WINGS 1200 Rp39,600 Rp49,412 1 RESEP KOREAN CHICKEN WINGS

LADA 7 Rp0 Rp9,882 1 PORSI
JAHE 10 Rp500
TEPUNG MAIZENA 40 Rp960
BAKING POWDER 14 Rp0
MINYAK 500 Rp8,100
CUKA 20 Rp0 BAHAN SAUS WINGS
MADU 65 Rp0
GULA PASIR 14 Rp252
GOCHUJANG 40 Rp0

DADA AYAM 150 Rp6,300 Rp10,324 STEAK AYAM CRISPY

TEPUNG MIX 30 Rp504 20000 STEAK AYAM CRISPY - BLACKPEPPER
FRENCH FRIES 50 Rp1,600 20000 STEAK AYAM CRISPY - MUSHROOM
FROZEN VEG 20 Rp0
WORTEL 10 Rp300
MINYAK 100 Rp1,620
SAUS BLACKPEPPER
SAUS MUSHROOM
 frozen veg SAUS MUSHROOM

SAUS BLACKPEPPER

TENDERLOIN 200 Rp36,400 Rp38,300 STEAK TENDERLOIN MELTIQUE

FRENCH FRIES 50 Rp1,600 49000 STEAK TENDERLOIN MELTIQUE - BLACKP
FROZEN VEG 20 Rp0 49000 STEAK TENDERLOIN MELTIQUE - MUSH
WORTEL 10 Rp300
SAUS BLACKPEPPER
SAUS MUSHROOM

SALMON 200 Rp59,000 Rp60,900 STEAK SALMON

FRENCH FRIES 50 Rp1,600 70000 STEAK SALMON - BLACKPEPPER
FROZEN VEG 20 Rp0 70000 STEAK SALMON - MUSHROOM
WORTEL 10 Rp300
SAUS BLACKPEPPER
SAUS MUSHROOM

CABE KERING 100 Rp10,000 Rp17,800 1 RESEP NASI GORENG NUSANTARA

BAWANG PUTIH 100 Rp3,800 1 PORSI BUMBU
BAWANG MERAH 50 Rp2,000 Rp4,306 1 PORSI NASGOR
EBI 25 Rp2,000
MINYAK
BERAS 80 Rp1,280
TERI Rp0
TELUR 1 Rp1,800
KERUPUK 6 Rp0
ACAR Rp526
MENTIMUN 20 Rp360
TOMAT 10 Rp340

WORTEL 250 Rp7,500 Rp23,670 1 RESEP ACAR

MENTIMUN 800 Rp14,400 Rp526 1 PORSI
BAWANG MERAH 20 Rp800
CABE RAWIT 5 Rp430
CUKA 30 Rp0
GULA 30 Rp540
1135
BAWANG PUTIH 100 Rp3,800 Rp7,800 1 RESEP NASI GORENG AYAM
BAWANG MERAH 50 Rp2,000 1 PORSI BUMBU
KEMIRI 30 Rp0 Rp5,566 1 PORSI NASGOR
EBI 25 Rp2,000
MINYAK Rp0
BERAS 80 Rp1,280
AYAM 30 Rp1,260
KERUPUK 6 Rp0
ACAR Rp526
TELUR 1 Rp1,800
MENTIMUN 20 Rp360
TOMAT 10 Rp340

BAWANG PUTIH 100 Rp3,800 Rp5,800 1 RESEP NASI GORENG SAPI

BAWANG MERAH 50 Rp2,000 1 PORSI BUMBU
KEMIRI 30 Rp0 Rp10,906 1 PORSI NASGOR
BUMBU RENDANG Rp0
BERAS 80 Rp1,280
SAPI 30 Rp4,800
KERUPUK 6 Rp0
ACAR Rp526
TELUR 2 Rp3,600
MENTIMUN 20 Rp360
TOMAT 10 Rp340

TENDERLOIN 630 Rp81,900 Rp92,180 1 RESEP NASI SAPI BULGOGI

BOMBAI 30 Rp0 Rp11,523 1 PORSI
KECAP ASIN 64 Rp1,536 Rp12,643 1 PORSI
MINYAK WIJEN 28 Rp1,064
GULA MERAH 42 Rp2,268
BAWANG PUTIH 24 Rp912
PIR 150 Rp4,500
NASI 70 Rp1,120

BAWANG PUTIH 100 Rp3,800 Rp13,380 1 RESEP BUMBU MIE GORENG

BAWANG MERAH 50 Rp2,000 1 PORSI
CABE KERITING 50 Rp3,000
CABE RAWIT 30 Rp2,580
EBI 25 Rp2,000
KEMIRI 30 Rp0

MIE TELUR 0.5 Rp2,500 Rp5,560 MIE GORENG AYAM

AYAM 30 Rp1,260
TELUR 1 Rp1,800
SAWI
WORTEL Rp0
KOL Rp0
MINYAK Rp0
BUMBU MIE GORENG
KERUPUK 6
MIE TELUR 0.5 Rp2,500 Rp9,100 MIE GORENG SAPI
SAPI 30 Rp4,800
TELUR 1 Rp1,800
SAWI Rp0
WORTEL Rp0
KOL Rp0
MINYAK Rp0
BUMBU MIE GORENG
KERUPUK 6

TOMAT 50 Rp1,700 Rp27,775 1 RESEP SUP AYAM KLATEN

KEMIRI 45 Rp0 Rp5,472 1 PORSI
LADA 14 Rp0
CENGKEH 1 Rp250
KAYU MANIS 5 Rp0
BOMBAI 10 Rp0
PALA 5 Rp625
AYAM POTONG 700 Rp25,200
KENTANG 40 Rp800
WORTEL 40 Rp1,200

IGA 1500 Rp172,500 Rp183,435 1 RESEP BUMBU IGA

KAPULAGA 6 Rp1,500 Rp15,286 1 PORSI 2 IGA 190G
CENGKEH 1 Rp250
KAYU MANIS 10 Rp0
PALA 5 Rp625
DAUN BAWANG 20 Rp1,000
DAUN SALAM 8 Rp0
SERAI 2 Rp1,000
DAUN JERUK 8 Rp0
BAWANG PUTIH 100 Rp3,800
BAWANG MERAH 60 Rp2,400
KEMIRI 22 Rp0
KETUMBAR 12 Rp360

IGA 190 Rp15,286 Rp18,858 SUP IGA SAPI

KENTANG 40 Rp800
WORTEL 40 Rp1,200
TOMAT 30 Rp1,020
EMPING 6 Rp552
SAMBAL HIJAU

TOMAT HIJAU 10PC #VALUE! #VALUE! 1 RESEP SAMBAL HIJAU

CABE HIJAU RAWIT 80 Rp2,400 1 PORSI
CABE HIJAU BESAR 6PC #VALUE!
BAWANG PUTIH 50 Rp1,900
BAWANG MERAH 30 Rp1,200
MINYAK Rp0
IGA 190 Rp15,286 Rp16,958 IGA BAKAR SAPI
BUMBU TALIWANG
BERAS 70 Rp1,120
EMPING 6 Rp552
SAMBAL HIJAU

DADA AYAM 400 Rp16,800 Rp21,411 1 RESEP SATE AYAM

BAWANG PUTIH 50 Rp1,900 Rp4,282 1 PORSI
KETUMBAR 28 Rp840
KEMIRI 30 Rp0
KECAP MANIS 15 Rp645
ACAR ``` Rp526
MENTIMUN 20 Rp360
TOMAT 10 Rp340
BUMBU KACANG

KACANG TANAH 500 Rp17,500 #VALUE! 1 RESEP BUMBU KACANG

BAWANG PUTIH 60 Rp2,280 1 PORSI
BOMBAI 50 Rp0
BAWANG MERAH 30 Rp1,140
GULA MERAH 1/2PC #VALUE!
SAUS TOMAT 14 Rp0
SAUS SAMBAL 14 Rp0
GULA PASIR 20 Rp360

AYAM POTONG 700 Rp25,200 Rp32,110 1 RESEP BUMBU AYAM BAKAR TALIWANG
BAWANG PUTIH 10 Rp380 Rp8,028 1 PORSI
BAWANG MERAH 15 Rp600
KEMIRI 30 Rp0
CABE MERAH KERITI 10 Rp600
CABE MERAH RAWIT 15 Rp1,290
CABE KERING 15 Rp1,500
KENCUR Rp0
TOMAT 50 Rp1,700
TERASI 0.5 Rp0
SANTAN 50 Rp0
GULA 14 Rp252
ROYCO AYAM 14 Rp588

AYAM TALIWANG Rp8,028 Rp9,848 AYAM BAKAR TALIWANG

BERAS 70 Rp1,120
MENTIMUN 20 Rp360
TOMAT 10 Rp340
SAMBAL KECAP
TAHU 0.5 Rp0
TEMPE 1 Rp0
CABE RAWIT 500 Rp43,000 Rp58,100 1 RESEP SAMBAL KECAP
CABE KERITING MER 200 Rp12,000 1 PORSI 25G
BAWANG PUTIH 50 Rp1,900
BAWANG MERAH 30 Rp1,200
ASAM JAWA 250 Rp0
DAUN JERUK 10 Rp0
KECAP MANIS Rp0

AYAM POTONG 1400 Rp50,400 Rp70,940 1 RESEP BUMBU AYAM UNGKEP

BAWANG PUTIH 100 Rp3,800 Rp8,868 1 PORSI
BAWANG MERAH 50 Rp2,000
KEMIRI 75 Rp0
SERAI 8 Rp4,000
LENGKUAS 3000
DAUN SALAM 2000
DAUN JERUK 2000
KUNYIT 50 Rp400
JAHE 50 Rp2,500
KETUMBAR 28 Rp840

TEPUNG TERIGU 500 Rp7,500 Rp28,235 900 G 1 RESKREMES

TEPUNG BERAS 55 Rp935 Rp706 1 PORSI 22G
TEPUNG MAIZENA 40 Rp960
DAUN JERUK 4 Rp0
ROYCO AYAM 20 Rp840
TELUR 1 Rp1,800
MINYAK 1000 Rp16,200

AYAM POTONG Rp8,868 Rp11,893 AYAM GORENG KREMES

KREMES Rp706 Rp706
TAHU 0.5 Rp0
TEMPE 1 Rp0
MENTIMUN 20 Rp360
TOMAT 10 Rp340
MINYAK 100 Rp1,620
SAMBAL KREMES

CABE RAWIT MERAH 500 Rp43,000 #VALUE! 1 RESEP SAMBAL KREMES

CABE KERITING MER 300 Rp18,000 1 PORSI
BAWANG PUTIH 100 Rp3,800
BAWANG MERAH 50 Rp2,000
JERUK SAMBAL 1/2 MANGK#VALUE!
DAUN JERUK 15 Rp0
MINYAK Rp0

AYAM POTONG 0.25 Rp8,868 Rp14,587 AYAM GEPREK

TEPUNG MIX 15 Rp252
MENTIMUN 20 Rp360
TOMAT 10 Rp340
TAHU 0.5 Rp0
TEMPE 1 Rp0
MINYAK 100 Rp1,620
SAMBAL GEPREK Rp2,028
BERAS 70 Rp1,120

CABE RAWIT MERAH 5 Rp430 Rp2,028 SAMBAL GEPREK

CABE KERITING 3 Rp180
BAWANG PUTIH 2 Rp76
BAWANG MERAH 4 Rp160
TERASI 0.3 Rp0
TOMAT 30 Rp1,020
MINYAK 10 Rp162

BERAS 1000 Rp16,000 Rp30,116 1 RESEP NASI LIWET

BAWANG PUTIH 70 Rp2,660 Rp2,510 1 PORSI
BAWANG MERAH 50 Rp2,000
KEMIRI 20 Rp0
EBI 20 Rp1,600
DAUN KUNYIT 2000
KETUMBAR 10 Rp300
DAUN JERUK 4 Rp0
DAUN SALAM 4 Rp0
SERAI 2 Rp1,000
LENGKUAS 1500
ROYCO SAPI 20 Rp960
MINYAK GORENG 100 Rp1,620
MARGARIN 14 Rp476

NASI LIWET Rp2,510 Rp3,210 NASI LIWET AYAM AMBYAR

TAHU 0.5 Rp0
TEMPE 1 Rp0
MENTIMUN 20 Rp360
TOMAT 10 Rp340
AYAM AMBYAR
AYAM AMBYAR
BAWANG PUTIH 50
BAWANG MERAH 30
CABE RAWIT MERAH 50
CABE KERITING MER 30
TOMAT 250
SERAI 5
DAUN JERUK 8
NASI LIWET Rp2,510 Rp3,210 NASI LIWET BAKAR
AYAM AMBYAR
TAHU 0.5 Rp0
TEMPE 1 Rp0
MENTIMUN 20 Rp360
TOMAT 10 Rp340

BERAS 70 Rp1,120 Rp9,148 NASI BAKAR AYAM

AYAM TALIWANG 1 Rp8,028
SAMBAL TERI
SAMBAL KECAP
TAHU 0.5 Rp0
TEMPE 1 Rp0

TERI 1000 Rp130,000 1 RESEP SAMBAL TERI

CABE KERING 100 Rp10,000 1 PORSI
BAWANG PUTIH 80 Rp3,040
BAWANG MERAH 40 Rp1,600
SERAI 8 Rp4,000
LENGKUAS 2000
DAUN JERUK 8 Rp0
GULA MERAH 0.5 Rp27

PISANG NIPAH PISANG GORENG

TEPUNG PISANG Rp239 PISANG GORENG SRIKAYA
MINYAK 50 PISANG GORENG COKLAT SUSU KEJU
SRIKAYA PISANG GORENG KEJU SUSU
COKLAT SUSU KEJU
KEJU SUSU

TEPUNG TERIGU 40 Rp600 Rp1,913 1 RESEP TEPUNG PISANG GORENG

TEPUNG BERAS 7 Rp119 Rp239 1 PORSI
TEPUNG MAIZENA 7 Rp168
TELUR 0.5 Rp900
GULA PASIR 7 Rp126
SPAGHETTI AGLIO OLIO SPAGHETTI
TUNA KALENG
MINYAK
CABE RAWIT
ROTI TAWAR
BAWANG PUTIH

BOLOGNESE SPAGHETTI
15% Waste Total COGS Selling price Margin Profit
Rp1,066 Rp8,170 Rp18,000 54.61%

Rp730 Rp5,596 Rp20,000 72.02%

Rp1,413 Rp10,835 Rp18,000 39.81%

Rp1,482 Rp11,365 Rp27,000 57.91%

3000 23000 Rp45,000 48.89%

3000 23000 Rp45,000 48.89%
 7350 56350 Rp120,000 53.04%
7350 56350 Rp120,000 53.04%

10500 80500 Rp150,000 46.33%

10500 80500 Rp150,000 46.33%

NASI GORENG : NASI 250G

NASI PUTIH : 200

Rp646 Rp4,952 Rp22,000 77.49%

Rp835 Rp6,401 Rp27,000 76.29%

Rp1,636 Rp12,542 Rp36,000 65.16%

Rp1,896 Rp14,539 Rp38,000 61.74%

Rp834 Rp6,394 Rp19,182 66.67%

Rp1,365 Rp10,465 Rp31,395 66.67%

Rp821 Rp6,293 Rp25,000 74.83%

Rp2,829 Rp21,687 Rp70,000 69.02%

Rp2,544 Rp19,502 Rp70,000 72.14%

Rp642 Rp4,925 Rp14,774 66.67%

Rp1,477 Rp11,325 Rp30,000 62.25%

Rp1,784 Rp13,677 Rp32,000 57.26%

Rp2,188 Rp16,775 Rp32,000 47.58%

Rp376 Rp2,886 Rp8,658 66.67%

Rp481 Rp3,691 Rp11,073 66.67%

 Rp481 Rp3,691 Rp11,073 66.67%

Rp1,372 Rp10,520 Rp31,559 66.67%

0 0 Rp0 #DIV/0!

0 0 Rp0 #DIV/0!
0 0 Rp0 #DIV/0!
0 0 Rp0 #DIV/0!
0 0 Rp0 #DIV/0!