Menu Draft

MINOA

No Menu
1 French Fries
2 Minoa Meat platter
3 Tofu Cabe Garam
4 Spicy enoki Mushroom
5 Finger Platter
6 Onion rings
7 Fish and chips
8 Mighty wings, Chilly Salty
9 Mighty wings, Korean BBQ
10 Pisang Goreng Minoa
11 Potato wedges
12 tempe Mendoan
13 its not a Nachos
Traditional Soup
14 Soup Iga original / Bakar
15 Soto Betawi

Asian
16 Nam Prik Chicken
17 Butter Egg chicken
18 Sate Sapi Maranggi
19 Butter hoisin chicken
20 Beef Khan
21 Vietnam Beef Pho
Mie
22 Mie Goreng Kampung
23 Mie Kuah Kari
Rice
24 Nasi Goreng Nusantara
25 Nasi Dory Crispy Sambal Matah
26 Nasi Gila
27 Nasi Goreng Seafood
28 Nasi Goreng Iga
29 Nasi Jamblang Cirebon
30 Nasi Campur Bali
31 Nasi Nelayan Boranan
32 Nasi Bebek Bali
33 Nasi ayam Betutu
33 Nasi Tim Telor Asin
Nasi Penyetan Pasundan
 Western
Pasta
34 Pasta ala Bolognese
35 Pasta Aglio e Olio

Steak
36 Grilled Chicken Leg
37 Grilled Creamy Chicken Breast

Note :
Menu Draft
MINOA

Explanations Price Projections

23,000
35,000
28,000
25,000
30,000
28,000
32,000
32,000
32,000
21,000
18,000
18,000

62,000
62,000

37,000
37,000
52,000
36,000
68,000

38,000
38,000

38,000
38,000
35,000
32,000
37,000
48,000
38,000
40,000
48,000

32,000
40,000
 35,000
35,000

45,000
45,000

Exist
on Going
Next 2 weeks
 Minoa Meat Platter

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Sausage Beef pcs 2 2000
Fish Finger gr 30 56
Chicken Finger gr 60 45
Calamari gr 30 67
Adonan basah ( Soda ) gr 100 13
Sauce gr 30 56

Total
Cost Factor 10%
BOM
Selling Price
COGS

Tofu Cabe Garam

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Tofu pcs 2 1500
Seasoning gr 15 120
Red Chilli gr 10 35
Green Chilli gr 10 35
Garlic gr 10 35
Leeks gr 5 17
Flour gr 50 10

Total
Cost Factor 10%
BOM
Selling Price
COGS

Fried Enoki mUshroom

Yield 1 port
No Ingredients UOM Qty Price/ UOM
1 Enoky mushroom pack 1 4000
2 Flour gr 100 10
3 White egg pcs 1 1300

4 Red chilli gr 5 90
5 Leek gr 5 20
6 Chop Garlic gr 5 43

BOM
Cost Factor 10%
Total
Selling Price
COGS

Finger Platter

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Terong gr 60 16
Fries gr 80 45
Mushroom Champignon gr 20 40
Onion gr 30 56
Adonan Basah ( Soda ) gr 100 11
Sauce gr 30 56

Total
Cost Factor 10%
BOM
Selling Price
COGS

Onion rings

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Fries gr 80 45
Onion gr 60 56
Adonan Basah ( Soda ) gr 100 11
 Sauce gr 30 56

Total
Cost Factor 10%
BOM
Selling Price
COGS

Fish and Chips

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Dory gr 60 56
Fries gr 80 45
Adonan Basah ( Soda ) gr 100 11
Sauce gr 30 56

Total
Cost Factor 10%
BOM
Selling Price
COGS

Iga Bakar

Yield
No Ingredients UOM Qty Price/ UOM
1 Steam Rice gr 140 15
2 Iga gr 175 87
3 Sambal Terasi Glazed gr 50 34
4 Broth gr 200 2
5 Carrot gr 10 16
6 Potato gr 10 17
7 Sambal gr 10 30
8 Lime gr 10 13
9 Bitter cracker gr 10 86

BOM
Cost Factor 10%
Total
 Selling Price
COGS

Mie Goreng Kampoeng

Yield :1 port
No Ingredients UOM Qty Price/ UOM
1 Noddle gr 140 23
2 Egg pcs 2 1700
3 Ayam gr 25 45
4 Sambal Terasi gr 10 56
5 Sauce rajarasa gr 10 59
6 Sweet Soya gr 10 47
7 Leek gr 5 14
8 Garlic gr 5 30
9 Onion ml 5 20
10 Lettuce gr 5 20
11 Pickled gr 10 17
BOM
Cost Factor
Total
Selling Price
COGS

Nasi Goreng Nusantara

Yield :1 port
No Ingredients UOM Qty Price/ UOM
1 Beras gr 80 15
2 Egg pcs 2 1700
3 Ayam gr 25 45
4 Sambal Terasi gr 10 56
5 Sauce rajarasa gr 10 59
6 Sweet Soya gr 10 47
7 Leek gr 5 14
8 Garlic gr 5 30
9 Onion ml 5 20
10 Lettuce gr 5 20
11 Pickled gr 10 17
12 Kerupuk Bawang gr 10 70
BOM
Cost Factor
Total
Selling Price
 COGS

Pasta Aglio E'olio

Yield
No Ingredients UOM Qty Price/ UOM
1 Pasta gr 80 37
2 Oil gr 30 14
3 Chicken Breast gr 25 45
4 onion gr 10 50
5 garlic gr 15 35
6 Shallot gr 10 35
7 fresh Basil gr 2 80
8 Italian Herbs gr 1 120
9 Chilli flakes pinch 1 60
10 Red Chilli gr 7 60
BOM
Cost Factor
Total
Selling Price
COGS

Nasi Dory Sambal Matah

Yield
No Ingredients UOM Qty Price/ UOM
1 Rice gr 80 37
2 Dory gr 120 56
3 Sambal Matah gr 25 33
4 Kenci gr 25 50
BOM
Cost Factor
Total
Selling Price
COGS

Grilled Chicken Leg

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Chicken Leg Fillet gr 150 45
Fries gr 80 45
Salad gr 40 40
BBQ Sauce gr 30 56

Total
Cost Factor 10%
BOM
Selling Price
COGS

Tempe Mendoan

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Tempe gr 100 16
Adonan Mendoan gr 80 11
Kecap gr 40 32
Cabe Rawit gr 20 35

Total
Cost Factor 10%
BOM
Selling Price
COGS

Potato Wedges

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Kentang gr 210 22
Magic Powder gr 10 100
Mayo gr 40 36

Total
Cost Factor 10%
BOM
Selling Price
COGS
 Pisang Goreng Minoa

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Pisang gr 250 16
Adonan Pisang gr 150 12
Dulce De leche gr 40 23

Total
Cost Factor 10%
BOM
Selling Price
COGS

Mie Kuah Kari

No Ingredients UOM QTY Price / UOM
1 Hokkian Noddle gr 80 25
3 Prawn gr 30 115
4 egg pcs 2 1800
5 Tomat gr 10 16
6 Bean Sprout gr 5 15
9 Sugar gr 3 23
10 Garlic gr 3 45
Leek 5 26
11 Sesame Oil ml 3 100
12 Rajarasa ml 3 72

19 Red Chilli gr 5 45
20 Hot Chilli gr 3 45
21 Shrimp Paste gr 2 62
23 Turmeric gr 4 89
24 Curry Madras gr 2 76
25 Curry Leaf gr 5 12
Total
Cost Factor 10%

Selling Price
COGS
 Chicken Nam Prik
No Ingredients UOM QTY Price / UOM
1 Chicken Leg gr 100 45
2 Flour gr 50 13
3 Oil ml 100 16
4 Chicken Powder gr 3 120
5 Rice gr 80 13
6 Red Chilli gr 5 45
7 Green Chilli gr 5 45
8 Onion gr 5 45
Nam Prik Jeuw gr 45 38
Total
Cost Factor 10%

Selling Price
COGS

Grilled Chicken Leg

Yield : 1 port
No Ingredients UOM Qty Price/ UOM
Chicken Leg Fillet gr 130 45
Fries gr 80 45
Selada Keriting gr 40 40

Cream Sauce
Cooking Cream ml 50 56
Onion gr 3 45
Garlic gr 3 45
Mushroom gr 5 36

Total
Cost Factor 10%
BOM
Selling Price
COGS

Mighty Wings Chilly Salty

Yield :
No Ingredients UOM Qty Price/ UOM
 1 Chicken wings gr 200 28
Kikkoman ml 1 120
Onion gr 2 45
Garlic gr 2 45
Chilly Salty 40 89
BOM
Cost Factor 10%
Total
Selling Price
COGS

Mighty Wings Korean BBQ

Yield :
No Ingredients UOM Qty Price/ UOM
1 Chicken wings gr 200 28
Kikkoman ml 1 120
Onion gr 2 45
Garlic gr 2 45
BBQ Sauce ml 45 75
Breaded
7 Flour gr 100 10
8 Egg White pcs 0.5 1700

Cost Factor 10%

Total
Selling Price
COGS

Sop Iga Original

Yield
No Ingredients UOM Qty Price/ UOM
1 Steam Rice gr 140 15
2 Iga gr 175 87
4 Broth gr 200 2
5 Carrot gr 10 16
6 Potato gr 10 17
7 Sambal gr 10 24
8 Lime gr 10 13
9 Bitter cracker gr 10 86
BOM
Cost Factor 10%
Total
Selling Price
COGS
 Crazy Rice

Yield : 1 port
Price/Qty No Ingredients UOM Qty
4000 Rice gr 70
1680 Sauce Nasi Gila gr 60
2700 Sausage gr 30
2010 Chicken gr 30
1300 Kol gr 20
1680 wortel gr 20
Daun Bawang gr 10
Telur gr 20
13370 Kerupuk Bawang gr 10
1337
14,707
41,000
36% Total
Cost Factor
BOM
Selling Price
COGS

Price/Qty
3000
1800 Pasta Bolognese
350
350 Yield : 1 port
350 No Ingredients UOM Qty
85 Pasta gr 70
500 Bolognese gr 100
Oil ml 15

6435
643.5 Total
7,079 Cost Factor
28,000 BOM
25% Selling Price
COGS

Soto Betawi
Price/Qty Yield
4000 No Ingredients UOM Qty
1000 1 Steam Rice gr 140
1300 2 Iga gr 150

450 Bumbu Kuning gr

100 3 Garlic gr 7
215 4 Shallot gr 5
5 Turmeric gr 2
7,065 6 Coriander Sheet gr 1
1,307 7 Candlenut 2
8,372
25,000 8 Evaporated Milk ml 10
33%

9 Carrot gr 10
10 Potato gr 10
11 Sambal gr 10
12 Lime gr 10
13 Bitter cracker gr 10
Price/Qty
960 BOM
3600 Cost Factor
800 Total
1680 Selling Price
1100 COGS
1680

9820
982
10,802
30,000
36%

Price/Qty
3600
3360
1100
 1680

9740
974
10,714
32,000
33%

Price/Qty
3360
3600
1100
1680

9740
974
10,714
32,000
33%

Price/Qty
2100
15225
1700
400
160
170
300
130
860

21,045
2,105
23,150
 62,000
37%

Price/Qty
3220
3400
1125
560
590
470
70
150
100
100
170
9,955
996
10,951
38,000.0
29%

Price/Qty
1200
3400
1125
560
590
470
70
150
100
100
170
700
8,635
864
9,499
38,000.0
 25%

Price/Qty
2960
420
1125
500
525
350
160
120
60
420
6,640
664
7,304
35,000
21%

Price/Qty
2960
6720
825
1250
11,755
1,176
12,931
38,000
34%
Price/Qty
6750
3600
1600
1680

13630
1363
14,993
45,000
33%

Price/Qty
1600
880
1280
700

4460
446
4,906
18,000
27%

Price/Qty
4620
1000
1440

7060
706
7,766
26,000
30%
Price/Qty
4000
1800
920

6720
672
7,392
21,000
35%

Price / QTY
2000
3450
3600
160
75
69
135
130
300
216
0
225
135
124
356
152
60
11187
1119
12306
38000
32%
Price / QTY
4500
650
1600
360
1040
225
225
225
1710
10535
1054
11589
37000
31%

Price/Qty
5850
3600
1600

2800
135
135
180

14300
1430
15,730
45,000
35%

Price/Qty
 5600
120
90
90
3560
9,460
946
10,406
34,000.0
31%

Price/Qty
5600
120
90
90
3375
0
1000
850

11125
1,113
12,238
36,000.0
34%

Price/Qty
2100
15225
400
160
170
240
130
860
19,285
1,929
21,214
62,000
34%
y Rice

Price/ UOM Price/Qty

13 910
24 1440
67 2010
45 1350
17 340
17 340
23 230
26 520
60 600

7740
10% 774
8,514
35,000
24%

olognese

Price/ UOM Price/Qty

40 2800
89 8900
15 225

11925
10% 1192.5
13,118
35,000
37%

Soto Betawi
Price/ UOM Price/Qty
15 2100
87 13050
0
0
45 315
45 225
23 46
56 56
89 178
0
37 370
0

16 160
17 170
30 300
13 130
86 860

17,960
1,796
19,756
62,000
32%
 French Fries
No Ingredients UOM QTY Price / UOM
French fries gr 200 45

Dressing
Mayonaisse gr 30 37

Total
Cost Factor 10%

Selling Price
COGS

Butter Egg Chicken

No Ingredients UOM QTY Price / UOM
1 Chicken Leg gr 100 45
2 Flour gr 50 13
3 Oil ml 100 16
4 Chicken Powder gr 3 120
5 Rice gr 80 13
6 Red Chilli gr 5 45
7 Green Chilli gr 5 45
8 Onion gr 5 45
Butter Egg
9 Salted egg Powder gr 20 120
10 Butter gr 10 45
11 Mayonaisse gr 5 37
Total
Cost Factor 10%

Selling Price
COGS

Beef Satay Maranggi

Yield
No Ingredients UOM Qty Price/ UOM
1 Tenderloin gr 120 120
 Rice gr 80 13

Bumbu Maranggi
Bawang Merah gr 5 45
Bawang putih gr 5 45
Cabe merah Teropong gr 5 45
Coriander Seed gr 3 56
Candlenut gr 3 89
Kecap Manis ml 20 27

Asian Garnish
Cabe Merah Teropong gr 2 45
Daun Bawang gr 2 23
Bawang Goreng gr 1 120

Total
Cost Factor 10%
BOM
Selling Price
COGS

Hoisin Butter Chicken

Yield
No Ingredients UOM Qty Price/ UOM
1 Ayam Utuh gr 120 38
Butter gr 10 56
Mentega gr 10 45
Minyak ml 5 16
Yummy chicken Stock ml 3 12
Hoisin gr 5 67
Gula gr 3 23
Maizena gr 2 23
Onion gr 10 45
Daun Bawang gr 10 23

Sesame Seed gr 1 89
Parsley gr 1 43

Rice gr 80 13
Asian Garnish
Cabe Merah Teropong gr 2 45
 Daun Bawang gr 2 16

Total
Cost Factor 10%
BOM
Selling Price
COGS

Seafood fried Rice

Yield
No Ingredients UOM Qty Price/ UOM
1 Beras gr 100 13
Telor pcs 2 1300
Udang gr 20 85
CUMI GR 15 87
Toge gr 15 16
Daun Bawang gr 8 23
Bawang putih gr 4 45
Minyak ml 30 16
Rajarasa ml 3 76
Angciu ml 3 76
Tomat gr 5 16
Timun gr 5 12
Kerupuk gr 15 80
Bawang Goreng gr 1 120

Total
Cost Factor 10%
BOM
Selling Price
COGS

Nasi Goreng Iga

Yield
No Ingredients UOM Qty Price/ UOM
1 Beras gr 100 13
Telor pcs 2 1300
 Iga gr 50 120
Daun Bawang gr 8 23
Bawang putih gr 4 45
Minyak ml 30 16
Rajarasa ml 3 76
Tomat gr 5 16
Timun gr 5 12
Kerupuk gr 15 80
Bawang Goreng gr 1 120

King Spice gr 0.5 120

Anise Star gr 0.5 120
Clove gr 0.5 120
Cinnamon gr 0.5 120
Cardamom gr 0.5 120
Nutmeg gr 0.5 120

Total
Cost Factor 10%
BOM
Selling Price
COGS

Beef Khan
Yield
No Ingredients UOM Qty Price/ UOM
1 Tenderloin gr 100 120
Cabe terpong Merah gr 20 45
Cabe Teropong Hijau gr 20 45
Onion gr 20 45
Rice gr 80 13

Khan Sauce
BBQ gr 20 32
hoisim ml 15 56
Rajarasa ml 5 67
Minyak wijen ml 5 98
Blackpepper gr 3 120

Sesame Seed gr 1 89
Parsley gr 1 25

Asian Garnish
Cabe Merah Teropong gr 2 45
Daun Bawang gr 2 16

Total
Cost Factor 10%
BOM
Selling Price
COGS
Price / QTY
9000

1110

10110
1011
11121
31000
36%

Price / QTY
4500
650
1600
360
1040
225
225
225
0
2400
450
185
11860
1186
13046
38000
34%

Price/Qty
14400
 1040

0
225
225
225
168
267
540
0
0
90
46
120
0
0
17346
1734.6
19,081
52,000
37%

Price/Qty
4560
560
450
80
36
335
69
46
450
230
0
89
43

1040
0
90
 32

8110
811
8,921
32,000
28%

Price/Qty
1300
2600
1700
1305
240
184
180
480
228
228
80
60
1200
120
0

9905
990.5
10,896
38,000
29%

Price/Qty
1300
2600
 6000
184
180
480
228
80
60
1200
120
0
60
60
60
60
60
60
0

12792
1279.2
14,071
38,000
37%

Price/Qty
12000
900
900
900
1040

0
640
840
335
490
360
0
89
25
0
0
 90
32

18641
1864.1
20,505
52,000
39%
 Sauce Crazy Rice
No Ingredients UOM QTY Price / UOM
Sauce Sambal 360 23
Sauce Tomat 250 23
Kecap Manis 20 27
Sauce Tiram 25 63
Kecap Ikan 20 64
Sauce Rajrasa 20 57
Gula Cair 40 18
Air 60 2

Total 795
Price / UOM

Adonan Pisang Goreng

No Ingredients UOM QTY Price / UOM
flour 150 12
Gula Cair 20 18
vanili 2 36
garam 1 8
baking powder 1 67
tepung panir 2 35
air 20 2
Total 196
Price / UOM

Adonan Basah ( Onion Ring, Meat Platter ,dll )

No Ingredients UOM QTY Price / UOM
flour 250 12
Baking powder 5 67
Blackpepper 2 120
Garam 2 8
Chicken Powder 1 89
tepung panir 5 35
air 100 2
Total 365
Price / UOM
 Magic Powder
No Ingredients UOM QTY Price / UOM
Garlic Powder 50 120
paprika Powder 50 120
Gula 20 24
Garam 10 8
Chicken powder 50 89
Onion Powder 50 120
Total 230
Price / UOM

Sambel Matah
No Ingredients UOM QTY Price / UOM
Cabe Rawit 60 45
Bawang Merah 85 30
Serai 15 28
Daun Jeruk 5 10
Terasi 100 27
Jeruk Nipis 20 25
Salt 3 8
Sugar 4 24
Chicken powder 10 89
Total 302
Price / UOM

Nam Prik Sauce

9 Sauce Bangkok gr 20 36
10 Shallot gr 3 45
11 Garlic gr 3 45
12 Apple Vinegar gr 2 112
13 Red Chilli gr 3 45
14 Coriander Leaf gr 3 100
15 Water ml 10 0.2
Total 44
Price / UOM

Chilly Salty
1 Garlic gr 15 34
2 Shallot gr 7 80
3 Red Chilli gr 7 105
4 Hot Chilli gr 7 176
5 Oil ml 20 12
6 Total 56
Price / UOM

BBQ Sauce
1 Tomato Sauce ml 10 23
2 Sauce Sambal ml 5 32
3 LnP ml 3 76
4 Smooked Liquid ml 2 170
5 Tabasco ml 1 560
6 Apple Vinegar ml 2 112
7 Brown Sugar gr 3 38
sesame Oil ml 2 120
6 Total 28
Price / UOM

Sambal Plain
1 Cabe Rawit ml 100 45
2 Air ml 100 2
6 Total 200
Price / UOM

Sambal Bawang
1 Garlic gr 15 34
2 Shallot gr 7 80
3 Red Chilli gr 7 105
4 Hot Chilli gr 7 176
5 Oil ml 20 12
6 Total 56
Price / UOM

Lawar Kacang Panjang

1 Kelapa gr 150 12
2 Bawang Putih gr 20 40
3 Bawang merah gr 20 40
4 Kunyit gr 30 23
5 Kemiri gr 10 32
Kacang Panjang gr 300 19
Toge gr 200 23
6 Total 730
Price / UOM

Sate Lilit
1 Dada ayam fillet gr 100 45
2 Bawang Putih 20 40
3 Bawang merah gr 20 40
4 Kunyit gr 15 23
5 Kemiri gr 10 32
Serai gr 20 23
6 Total 185
Price / UOM

Telur Bumbu Bali

1 Kelapa gr 150 12
2 Bawang Putih gr 70 40
3 Bawang merah gr 100 40
4 Cabe Keriting Merah gr 100 23
5 Kemiri gr 30 32
6 Serai gr 15 23
7 Daun Jeruk gr 1 9
8 Cabe Merah Besar gr 50 40
9 Terasi gr 3 60
10 Telur pcs 10 1600

6 Total 529
Price / UOM

Telur Bumbu Bali

1 Kelapa gr 150 12
2 Bawang Putih gr 15 40
3 Bawang merah gr 15 40
4 Cabe Keriting Merah gr 20 23
5 Kemiri gr 7 32
6 Serai gr 7 23
7 Daun Jeruk gr 1 9
8 Cabe Merah Besar gr 10 40
10 Krecek gr 100 16
Santan gr 50 32

6 Total 375
Price / UOM

Bumbu Bacem
2 Bawang Putih gr 100 40
3 Bawang merah gr 75 40
4 Gula Jawa gr 50 30
5 Kemiri gr 50 32
6 Kecap Manis gr 70 23
7 Ketumbar gr 5 120
8 Daun Salam gr 2 12

6 Total 352
Price / UOM
 Price / QTY
8280
5750
540
1575
1280
1140
720
120

19405
24

Price / QTY
1800
360
72
8
67
70
40
2417
12

atter ,dll )
Price / QTY
3000
335
240
16
89
175
200
4055
11
Price / QTY
6000
6000
480
80
4450
6000
23010
100

Price / QTY
2700
2550
420
50
2700
500
24
96
890
9930
33

720
135
135
224
135
300
2
1651
38
 510
560
735
1232
240
4966
89

230
160
228
340
560
224
114
240
2096
75

4500
200
4700
24

510
560
735
1232
240
8001
143

1800
800
800
690
 320
5700
4600
14710
20

4500
800
800
345
320
460
7225
1806

1800
2800
4000
2300
960
345
9
2000
180
16000

30394
3039

1800
600
600
460
224
161
 9
400
1600
1600

7454
2485

4000
3000
1500
1600
1610
600
24

12334
35
 Nasi Jamblang
No Ingredients UOM QTY Price / UOM Price / QTY
Beras gr 100 13 1300
Cumi gr 50 85 4250
Paru gr 50 78 3900
Telur pcs 1 1600 1600
Tahu pcs 1 800 800
Sambal Bawang gr 20 89 1780
Sambal Goreng Krecek port 1 2400 2400
Serundeng Kelapa gr 10 23 230
Bumbu Bacem gr 25 35 875

Total 17135
Cost Factor 13% 2228
19363
Selling Price 48000
COGS 40%

Penyetan Pasundan
No Ingredients UOM QTY Price / UOM Price / QTY
Beras gr 100 13 1300
Ayam gr 100 38 3800
Tahu pcs 1 800 800
Tempe pcs 1 600 600
Bakso pcs 3 600 1800
Empal gr 15 98 1470
Timun gr 20 16 320
Kol gr 15 16 240
Kemangi gr 5 23 115
Sambal Terasi gr 20 89 1780
Sambal Bawang gr 20 89 1780

Total 14005
Cost Factor 13% 1821
15826
Selling Price 40000
COGS 40%
 Nasi Campur Bali
No Ingredients UOM QTY Price / UOM Price / QTY
Beras gr 100 13 1300
telur Bumbu Bali gr 1 3036 3036
Sate Lilit pcs 1 1800 1800
Ayam Sisit gr 40 45 1800
Lawar pcs 60 16 960
Sambal Matah gr 25 33 825
Rambak gr 15 56 840
Kering Tempe gr 40 15 600
Total 11161
Cost Factor 13% 1451
12612
Selling Price 38000
COGS 33%

Nasi Nelayan
No Ingredients UOM QTY Price / UOM Price / QTY
Beras gr 100 13 1300
Pindang Bali gr 1 4300 4300
Telur Bacem pcs 1 2300 2300
Telur dadar pcs 1 1600 1600
Rempeyek gr 30 38 1140
Urap Sayur gr 60 21 1260
Sambal Terasi gr 20 89 1780
Total 13680
Cost Factor 13% 1778
15458
Selling Price 40000
COGS 39%

Nasi Tim Telur Asin

No Ingredients UOM QTY Price / UOM Price / QTY
Beras gr 100 13 1300
Toge gr 30 18 540
Petai gr 15 54 810
Telur pcs 1 1600 1600
Telur Asin pcs 1 3500 3500
Cabe Rawit gr 5 45 225
 Teri gr 10 81 810
Rajarasa ml 2 78 156
Angciu ml 2 78 156
Minyak Wijen ml 3 128 384

Total 9481
Cost Factor 13% 1233
10714
Selling Price 32000
COGS 33%

Nasi bebek Bali

Yield
No Ingredients UOM Qty Price/ UOM Price/Qty
1 Beras gr 100 13 1300
2 bebek quart 0.25 45000 11250
3 Egg Pcs 1 1200 1200
5 Plecing kangkung gr 40 18 720
6 Sambal Bawang gr 15 89 1335
7 Lawar Kacang Panjang gr 40 20 800
8 Sambal Matah gr 15 33 495
Total 17100
Cost Factor 10% 1710
BOM 18,810
Selling Price 48,000
COGS 39%