Warm Wagyu Beetroot Salad

coconut smoked wagyu beef,

roasted beetroot salads, citrus dressing

Recipe Code

Unit of Measure

Outlet

Price

Special
As Seen in the photos
Instructions

Recipe Code Ingredients English Name Price Weight Qty Recipe

*sub recipe Shallot Pickled 156,784 6100 10
*sub recipe Orange Citronette 10,950 60 30
FNBB6005 Beef Striploin PRS 390,924 1000 80
FNBF0416 Lettuce Coral Green 40,000 1000 20
FNBF0340 Lettuce Red Chicory 450,000 1000 10
FNBF0322 Beet Root 45,000 1000 80
FNBF0442 Orange Segmen 35,000 1000 25
FNBF0868 Gherkin 48,000 680 30
FNBF0886 Tomato Cherry On Vine 510,000 1000 50
Sub Total 335
Garnish 20%
Total Cost
Proposed Selling Price
Cost %
Method:

Shallot Pickled
 Recipe Code Ingredients English Name Price Weight Qty Recipe
FNBF0327 Carrot 17,000 1000 1000
FNBF0372 Cucumber 17,000 1000 1000
FNBF0099 Radish White Young 35,000 1000 1000
FNBF0368 Chili Red Big 125,000 1000 200
FNBF0084 Vinegar Local 8,500 630 2000
FNBF0852 Castor Sugar 42,000 1000 400
FNBF0375 Shallot Peeled 38,000 1000 500
6100
Method:

Orange Citronette
Recipe Code Ingredients English Name Price Weight Qty Recipe
FNBF1248 Extra Virgin Olive Oil 330,000 1000 30
FNBF0442 Orange Sunkist 35,000 1000 30
60
Method:
yu Beetroot Salad

moked wagyu beef,

t salads, citrus dressing

UoM Cost
gr 257.02
gr 5,475
gr 31,274
gr 800
gr 4,500
gr 3,600
gr 875
gr 2,118
gr 25,500
74,399
14,879.72
89,278
325,000
27%
UoM Cost
gr 17,000
gr 17,000
gr 35,000
gr 25,000
ml 26,984
gr 16,800
gr 19,000
156,784

UoM Cost
ml 9,900
gr 1,050
10,950
Margarita
Code Items Bottle Price Weight Qty
FNBB0334 Jose Cuervo 650,000 750 50
FNBB0333 Cointreau 700,000 700 25
FNBF0451 Lime Juice 188,571 1000 25

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Dry Martini
Code Items Bottle Price Weight Qty
FNBB0008 Gordon Gin 400,000 750 100
FNBB0004 Martini Dry 700,000 1000 10
FNBF0559 Green Olive 39,000 340 3

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Sangria
Code Items Bottle Price Weight Qty
FNBB0013 Jack Daniel 800,000 700 25
FNBB6049 WR - Frescobaldi Castiglioni Chianti 2019 437,640 750 100
FNBF0442 Orange Juice 85,106 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Cosmopolitan
Code Items Bottle Price Weight Qty
FNBB0044 Smirnoff 275,000 750 50
 FNBB0333 Cointreau 700,000 700 25
FNBB0439 Cranberry Juice 66,000 946 50
FNBF0452 Lemon Juice 257,143 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Bloody Marry
Code Items Bottle Price Weight Qty
FNBB0044 Smirnoff 275,000 750 50
FNBB0438 Tomato Juice 42,000 1000 100
FNBF0527 Salt 13,000 500 5
FNBF0494 White Pepper Powder 75,000 500 5
FNBF0045 Tabasco Red (60ml) 60,000 720 3
FNBF0126 Lea & Perrins Sauce 55,000 290 2
FNBF0452 Lemon Juice 257,143 1000 20
FNBF0027 Castor Sugar 17,000 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Old Fashion
Code Items Bottle Price Weight Qty
FNBB0013 Jack Daniel 800,000 700 50
FNBB0019 Angostura Bitter 475,000 200 3
FNBF1355 Brown Sugar (Local) 28,000 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Raspberry Sour
Code Items Bottle Price Weight Qty
 FNBB0008 Gordon Gin 400,000 750 50
FNBF0460 Raspberry Puree 305,000 1000 20
FNBF0027 Castor Sugar 17,000 1000 20
FNBF0452 Lemon Juice 257,143 1000 20
FNBF0195 Egg White 1,800 40 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Pina Colada
Code Items Bottle Price Weight Qty
FNBB0007 Havana Rum 650,000 700 50
FNBB0029 Malibu Coconut Rum 750,000 750 25
FNBF0444 Pineapple Juice 18,000 1000 100
FNBF1380 Santan Kara 8,500 200 20
FNBF0027 Castor Sugar 17,000 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Manhattan
Code Items Bottle Price Weight Qty
FNBB0013 Jack Daniel 800,000 700 75
FNBB0005 Martini Rosso 700,000 1000 75
FNBB0019 Angostura Bitter 475,000 200 3

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Mojito
Code Items Bottle Price Weight Qty
FNBB0007 Havana Rum 650,000 700 50
 FNBF0451 Lime Juice 188,571 1000 20
FNBF0027 Castor Sugar 17,000 1000 100
FNBB0254 Soda Water Schweppes 330 ml 5,417 1 1
FNBF0484 Mint Leaves 150,000 1000 5

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Mai Tai
Code Items Bottle Price Weight Qty
subrecipe Aged Rum* 2,050,000 1450 50
FNBF0136 Monin Orgeat (Almond) Syrup 210,000 700 25
FNBF0451 Lime Juice 188,571 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Vesper Martini
Code Items Bottle Price Weight Qty
FNBB0044 Smirnoff 275,000 750 50
FNBB0008 Gordon Gin 400,000 750 50
FNBB0004 Martini Dry 700,000 1000 10

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Whiskey Sour
Code Items Bottle Price Weight Qty
FNBB0013 Jack Daniels 800,000 700 50
FNBF0452 Lemon Juice 257,143 1000 20
FNBF0027 Castor Sugar 17,000 1000 20
FNBF0195 Egg White 1,800 40 20
 FNBB0019 Angostura Bitter 475,000 200 3

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Aperol Spritz
Code Items Bottle Price Weight Qty
FNBB6014 Aperol 750,000 750 50
FNBB0254 Soda Water Schweppes 330 ml 5,417 1 1
FNBB6152 Zonin Prosecco Brut NV 750 ml 565 1 50

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Negroni
Code Items Bottle Price Weight Qty
FNBB0008 Gordon Gin 400,000 750 30
FNBB0001 Campari 800,000 750 30
FNBB0005 Martini Rosso 700,000 1000 30

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Pimm's Spritzer
Code Items Bottle Price Weight Qty
FNBB0003 Pimm's no.1 1,333 1 50
FNBF0442 Orange Juice 85,106 1000 50
FNBB0254 Soda Water Schweppes 330 ml 5,417 1 1

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Grand Old Fashion

Code Items Bottle Price Weight Qty
FNBB0016 Remy Martini VSOP 2,143 1 20
FNBF1355 Brown Sugar (Local) 28,000 1000 20
FNBB0019 Angostura Bitter 475,000 200 3

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Bintan Chili Margarita

Code Items Bottle Price Weight Qty
FNBB0334 Jose Cuervo 650,000 750 50
FNBB0333 Cointreau 700,000 700 25
FNBF0444 Pineapple Juice 18,000 1000 25
FNBF0367 Chili Padi 60,000 1000 5
FNBF0451 Lime Juice 188,571 1000 20
FNBF0027 Castor Sugar 17,000 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Passion Citrus Caipiranha

Code Items Bottle Price Weight Qty
subrecipe Aged Rum* 2,050,000 1450 50
FNBF0462 Passion Fruit Puree 235,000 1000 25
FNBF0451 Lime Juice 188,571 1000 25
FNBF0027 Castor Sugar 17,000 1000 25

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Summer Sangria
Code Items Bottle Price Weight Qty
FNBB0007 Havana Rum 650,000 700 25
FNBB6127 Douglas Green Chenin Blanc 2022 326,708 750 100
FNBF0462 Passion Fruit Puree 235,000 1000 10
FNBF0461 Mango Puree 180,000 1000 10
FNBF0027 Castor Sugar 17,000 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Bintan Cosmo
Code Items Bottle Price Weight Qty
FNBB0044 Smirnoff 275,000 750 50
FNBB0333 Cointreau 700,000 700 25
FNBF0444 Pineapple Juice 18,000 1000 25
FNBF0459 Strawberry Puree 225,000 1000 15
FNBF0452 Lemon Juice 257,143 1000 20
FNBF0027 Castor Sugar 17,000 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Ginger Spritzer
Code Items Bottle Price Weight Qty
FNBB0008 Gordon Gin 400,000 750 50
FNBB6127 Douglas Green Chenin Blanc 2022 326,708 750 100
FNBF0356 Ginger Juice 30,000 1000 10
FNBF0027 Castor Sugar 17,000 1000 20
FNBF0452 Lemon Juice 257,143 1000 20
FNBB0253 Sprite 5,292 1 1

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Hula Girl
Code Items Bottle Price Weight Qty
FNBB0007 Havana Rum 650,000 700 50
FNBB0029 Malibu Coconut Rum 750,000 750 25
FNBF0444 Pineapple Juice 18,000 1000 100
FNBF0027 Castor Sugar 17,000 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Ginger Lemongrass White Lady

Code Items Bottle Price Weight Qty
FNBB0008 Gordon Gin 400,000 750 50
FNBB0333 Cointreau 700,000 700 25
FNBF0356 Ginger Juice 30,000 1000 10
FNBF0027 Castor Sugar 17,000 1000 20
FNBF0452 Lemon Juice 257,143 1000 20
FNBF0195 Egg White 1,800 40 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Singapore Sling Our Way

Code Items Bottle Price Weight Qty
subrecipe Pandan Gin 400,600 750 50
FNBB0026 Dom Benedictine 1,467 1 25
FNBF0452 Lemon Juice 257,143 1000 25
FNBF0462 Grenadine 235,000 1000 15
FNBF0027 Castor Sugar 17,000 1000 15
FNBF0444 Pineapple Juice 18,000 1000 50
 FNBB0019 Angostura Bitter 475,000 200 3
FNBB0254 Soda Water 5,750 1 1

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Honey Passion Sidecar

Code Items Bottle Price Weight Qty
FNBB0016 Remy Martini VSOP 2,143 1 50
FNBB0333 Cointreau 700,000 700 25
FNBF0002 Honey 63,500 1000 20
FNBF0462 Passion Fruit Puree 235,000 1000 20
FNBF0452 Lemon Juice 257,143 1000 20

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Michelle Painkiller
Code Items Bottle Price Weight Qty
FNBB0013 Jack Daniels 800,000 700 50
FNBF0459 Strawberry Puree 225,000 1000 15
FNBF0356 Ginger Juice 30,000 1000 10
FNBF0452 Lemon Juice 257,143 1000 20
FNBF0027 Castor Sugar 17,000 1000 20
FNBB05721 Tonic water Schweppes 275 Ml 5,417 1 1

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Spice Iced Vanilla Espresso

Code Items Bottle Price Weight Qty
FNBB0007 Havana Rum 650,000 700 50
 FNBB0043 Disaronno Amaretto 1,200,000 700 25
*sub recipe Espresso 6,370 1 1
FNBB0292 Vanilla Syrup Monin 205,000 1000 10
FNBF0524 Cinnamon Powder 150,000 500 1

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Botanical Estate
Code Items Bottle Price Weight Qty
FNBB0008 Gordon Gin 400,000 750 50
FNBB0032 Frangelico Hazelnut 1,100,000 700 25
FNBB0335 Martini Bianco 700,000 1000 25

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Lychee Fizz
Code Items Bottle Price Weight Qty
FNBB0044 Smirnoff 275,000 750 25
FNBB0008 Gordon Gin 400,000 750 25
FNBF0356 Lychee Can Juice 35,500 565 20
FNBF0027 Castor Sugar 17,000 1000 20
FNBF0452 Lemon Juice 257,143 1000 20
FNBF0444 Pineapple Juice 18,000 1000 50
FNBB0253 Sprite 5,292 1 1

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Daiquiri el Sanchaya
Code Items Bottle Price Weight Qty
 subrecipe Aged Rum* 2,050,000 1450 50
subrecipe Rosella Tea* 550 100 50
FNBF0451 Lime Juice 25,000 1000 25
subrecipe Lemongrass Syrup* 17,800 1050 25

Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

Sanchatini
Code Items Bottle Price Weight Qty
FNBB6145 Smirnof 275,000 750 25
FNBB6175 Sake - Hakkaisan Tokubetsu Honjozo 2,250,000 1800 75
FNBF0452 Lemon Juice 257,143 1000 20
subrecipe Pandan Syrup* 17,120 1010 20
140
Sub-Total
Garnish 10%
Total Cost
Selling Price
Cost %

*Aged Rum
Code Items Bottle Price Weight Weight
FNBF0136 Havana Rum 650,000 700 1400
FNBB6168 Bacardi Black 750,000 750 750

Total 1450

*Rosella Tea
Code Items Bottle Price Weight Qty
Rosella Tea 110,000 1000 5
Water - 0 100

Total 105
 *Pandan Syrup
Code Items Bottle Price Weight Qty
FNBF0027 Castor Sugar 17,000 1000 1000
FNBF0359 Pandan Leaf 12,000 1000 10

Total 1010

*Lemongrass Syrup
Code Items Bottle Price Weight Qty
FNBF0027 Castor Sugar 17,000 1000 1000
FNBF0358 Lemongrass 16,000 1000 50

Total 1050
 Cocktail Resume Cost
Unit UNIT PRICE Items Cost
ml 43,333 Classic
ml 25,000 Margarita 80,352
ml 4,714 Dry Martini 66,745
Sangria 97,488
73,048 Cosmopolitan 57,161
7,305 Bloody Marry 32,478
IDR 80,352 Old Fashion 71,311
IDR 230,000 Raspberry Sour 43,064
34.94% Pina Colada 81,860
Manhattan 159,873
Mojito 63,873
Mai Tai 90,157
Unit UNIT PRICE Vesper Martini 57,200
ml 53,333 Whiskey Sour 77,716
ml 7,000 Aperol Spritz 92,029
pcs 344 Negroni 75,900
Pimm's Spritzer 83,973
60,677 Grand Old Fashion 55,596
6,068 Estate Cocktails
IDR 66,745 Bintan Chili Margarita 80,514
IDR 250,000 Passion Citrus Caipiranha 89,874
26.70% Summer Sangria 78,392
Bintan Cosmo 57,905
Ginger Spritzer 89,432
Hula Girl 80,925
Unit UNIT PRICE Ginger Lemongrass White Lady 64,184
ml 28,571 Singapore Sling Our Way 96,093
ml 58,352 Honey Passion Sidecar 157,581
ml 1,702 Michelle Painkiller 78,889
Spice Iced Vanilla Espresso 107,806
88,626 Botanical Estate 91,798
8,863 Lychee Fizz 38,974
IDR 97,488 Daiquiri el Sanchaya 79,215
IDR 350,000 Sanchatini 119,238
27.85%
Average 81,175

Unit UNIT PRICE

ml 18,333
ml 25,000
ml 3,488
ml 5,143

51,965
5,196
IDR 57,161
IDR 220,000
25.98%

Unit UNIT PRICE

ml 18,333
ml 4,200
gr 130
gr 750
drop 250 60ml bottle = 720 drops
dash 379 1 dash = 1 ml
ml 5,143
gr 340

29,526
2,953
IDR 32,478
IDR 240,000
13.53%

Unit UNIT PRICE

ml 57,143
dash 7,125 1 dash = 1 ml
gr 560

64,828
6,483
IDR 71,311
IDR 260,000
27.43%

Unit UNIT PRICE

ml 26,667
gr 6,100
gr 340
ml 5,143
gr 900

39,150
3,915
IDR 43,064
IDR 220,000
19.57%

Unit UNIT PRICE

ml 46,429
ml 25,000
ml 1,800
ml 850
gr 340

74,419
7,442
IDR 81,860
IDR 260,000
31.48%

Unit UNIT PRICE

ml 85,714
ml 52,500
dash 7,125 1 dash = 1 ml

145,339
14,534
IDR 159,873
IDR 350,000
45.68%

Unit UNIT PRICE

ml 46,429
ml 3,771
gr 1,700
can 5,417
gr 750

58,067
5,807
IDR 63,873
IDR 230,000
27.77%

Unit UNIT PRICE

ml 70,690
ml 7,500
ml 3,771

81,961
8,196
IDR 90,157
IDR 250,000
36.06%

Unit UNIT PRICE

ml 18,333
ml 26,667
ml 7,000

52,000
5,200
IDR 57,200
IDR 335,000
17.07%

Unit UNIT PRICE

ml 57,143
ml 5,143
gr 340
ml 900
dash 7,125 1 dash = 1 ml

70,651
7,065
IDR 77,716
IDR 260,000
29.89%

Unit UNIT PRICE

ml 50,000
can 5,417
ml 28,246

83,663
8,366
IDR 92,029
IDR 320,000
28.76%

Unit UNIT PRICE

ml 16,000
ml 32,000
ml 21,000

69,000
6,900
IDR 75,900
IDR 295,000
25.73%

Unit UNIT PRICE

ml 66,667
ml 4,255
can 5,417

76,339
7,634
IDR 83,973
 IDR 270,000
31.10%

Unit UNIT PRICE

ml 42,857
gr 560
dash 7,125 1 dash = 1 ml

50,542
5,054
IDR 55,596

#DIV/0!

Unit UNIT PRICE

ml 43,333
ml 25,000
ml 450
gr 300
ml 3,771
gr 340

73,195
7,319
IDR 80,514
IDR 260,000
30.97%

Unit UNIT PRICE

ml 70,690
gr 5,875
ml 4,714
gr 425

81,704
8,170
IDR 89,874
IDR 250,000
 35.95%

Unit UNIT PRICE

ml 23,214
ml 43,561
gr 2,350
gr 1,800
gr 340

71,265
7,127
IDR 78,392
IDR 250,000
31.36%

Unit UNIT PRICE

ml 18,333
ml 25,000
ml 450
gr 3,375
ml 5,143
gr 340

52,641
5,264
IDR 57,905
IDR 250,000
23.16%

Unit UNIT PRICE

ml 26,667
ml 43,561
ml 300
gr 340
ml 5,143
can 5,292

81,302
 8,130
IDR 89,432
IDR 230,000
38.88%

Unit UNIT PRICE

ml 46,429
ml 25,000
ml 1,800
gr 340

73,569
7,357
IDR 80,925
IDR 260,000
31.13%

Unit UNIT PRICE

ml 26,667
ml 25,000
ml 300
gr 340
ml 5,143
ml 900

58,350
5,835
IDR 64,184
IDR 230,000
27.91%

Unit UNIT PRICE

ml 26,707
ml 36,667
ml 6,429
ml 3,525
ml 255
ml 900
dash 7,125 1 dash = 1 ml
can 5,750

87,357
8,736
IDR 96,093
IDR 250,000
38.44%

Unit UNIT PRICE

ml 107,143
ml 25,000
ml 1,270
gr 4,700
ml 5,143

143,256
14,326
IDR 157,581
IDR 350,000
45.02%

Unit UNIT PRICE

ml 57,143
gr 3,375
ml 300
ml 5,143
gr 340
can 5,417

71,717
7,172
IDR 78,889
IDR 270,000
29.22%

Unit UNIT PRICE

ml 46,429
 ml 42,857
shot 6,370
ml 2,050
dash 300 1 dash = 1 gr

98,006
9,801
IDR 107,806
IDR 320,000
33.69%

Unit UNIT PRICE

ml 26,667
ml 39,286
ml 17,500

83,452
8,345
IDR 91,798
IDR 350,000
26.23%

Unit UNIT PRICE

ml 9,167
ml 13,333
ml 1,257
gr 340
ml 5,143
ml 900
can 5,292

35,431
3,543
IDR 38,974
IDR 220,000
17.72%

Unit UNIT PRICE

ml 70,690
ml 275
ml 625
ml 424

72,013
7,201
IDR 79,215
IDR 230,000
34.44%

Unit UNIT PRICE

ml 9,167
ml 93,750
ml 5,143
ml 339

108,399
10,840
IDR 119,238
IDR 350,000
34.07%

Unit UNIT PRICE

ml 1,300,000
ml 750,000

2,050,000

Unit UNIT PRICE

gr 550
gr -

550
Unit UNIT PRICE
gr 17,000
gr 120

17,120

Unit UNIT PRICE

gr 17,000
gr 800

17,800
Selling Price Cost %

230,000 35%
250,000 27%
350,000 28%
220,000 26%
240,000 14%
260,000 27%
220,000 20%
260,000 31%
350,000 46%
230,000 28%
250,000 36%
335,000 17%
260,000 30%
320,000 29%
295,000 26%
270,000 31%

260,000 31%
250,000 36%
250,000 31%
250,000 23%
230,000 39%
260,000 31%
230,000 28%
250,000 38%
350,000 45%
270,000 29%
320,000 34%
350,000 26%
220,000 18%
230,000 34%
350,000 34%

271,290 30%