Restaurant: Costing

Version 1 Version 2 Final

Monthly
Initial Cost Initial Cost Monthly Initial Cost Monthly
No. Department Items Sub-Items Remarks Cost Remarks Remarks
(MYR) (MYR) Cost (MYR) (MYR) Cost (MYR)
(MYR)
1 Rental Shop Rental 2 + 1 Rental + 1 ( 18,000.00) ( 4,500.00) 2 + 1 Rental + 1 Utilities ( 16,000.00) ( 4,000.00) 3 + 2 Rental + ( 18,835.00) ( 3,800.00)
Utilities 1 Utilities
Flats Rental 2 + 1 Rental + 1 ( 2,400.00) ( 600.00) 2 Rental + 1 Utilities ( 1,800.00) ( 600.00) 2 Rental + 1 ( 4,006.00) ( 1,200.00)
Utilities Utilities
2 Renovation Tiles ( 20,000.00) ( 20,000.00)
Painting ( 1,000.00) ( 5,000.00)
Table & Chairs 20 Sets ( 10,000.00) (Hari Krishnan) - 14 Sets ( 2,100.00) (Hari
Krishnan) - 14
Sets
Outdoor Steel Barricade ( 1,000.00) ( 1,000.00)
Store Room Door ( 1,000.00) ( -  )
Outdoor Washing Area Extension ( 1,000.00) ( 1,000.00)
Awning Back Steel ( 1,000.00) Steel ( 1,000.00) Steel
Awning Front Canvas ( 2,000.00) Canvas ( 2,000.00) Canvas
Kitchen Exhaust System ( 10,000.00) ( 10,000.00)
Kitchen Grease Trap ( 2,000.00) (Hari Krishnan) ( -  ) (Hari
Krishnan)
Sticker Printing Poster (Wall) ( 1,000.00) ( 1,000.00)
Hand-Washing Sink Outside Stainless Steel ( 500.00) Steel ( 500.00) Steel
Hand-Washing Sink Inside Built-In ( 1,000.00) Built-In ( 1,000.00) Built-In
Piping ( 2,000.00) ( 2,000.00)
Wiring ( 2,000.00) ( 2,000.00)
Lights ( 2,000.00) ( 2,000.00)
Partition Kitchen & ( 2,000.00) ( 2,000.00)
Dining Partition
Fans 10 units ( 2,000.00) 10 units ( 2,000.00) 10 units
Sign Board ( 3,000.00) ( 3,000.00)
3 Stainless Steel Storage (1) Fridge ( 2,000.00) (Hari Krishnan) ( -  ) (Hari
Chiller Krishnan)
(2) Freezer ( 3,000.00) (Hari Krishnan) ( -  ) (Hari
Krishnan)
Kitchen (1) 3" Stove ( 1,000.00) ( 1,000.00)
(2) 1 Table ( 800.00) (Hari Krishnan) ( -  ) (Hari
Krishnan)
(3) Rice Cooker ( 800.00) ( 800.00)
+ Table
(4) Spice Rack ( 500.00) (Hari Krishnan) ( -  ) (Hari
Krishnan)
(5) Kitchen 4" x 2" x 8" ( 1,000.00) (Hari Krishnan) ( -  ) (Hari
Storage Rack Krishnan)
(6) Work ( 500.00) (Hari Krishnan) ( -  ) (Hari
Station Krishnan)
Tea Stall (1) Boiler ( 1,200.00) (Hari Krishnan) ( -  ) (Hari
Krishnan)
(2) Tea Stall ( 1,000.00) ( 1,000.00)
(3) Juice Maker ( 300.00) ( 300.00)
Roti Stall (1) Roti Table ( 2,000.00) (Hari Krishnan) ( -  ) (Hari
Krishnan)
Sweets (1) Sweet ( 2,000.00) ( -  )
Display
Washing & Processing (1) 2" Sink ( 1,500.00) (Hari Krishnan) ( -  ) (Hari
Krishnan)
(2) Work Table ( 400.00) (Hari Krishnan) ( -  ) (Hari
Krishnan)
4 Cuttlerries Spoons & Forks 100 sets ( 500.00) 100 sets ( 500.00) 100 sets
Plates 100 sets ( 500.00) 100 sets ( 500.00) 100 sets
Stainless Cup Small 50 units ( 50.00) 50 units ( 50.00) 50 units
Stainless Cup Big 50 units ( 100.00) 50 units ( 100.00) 50 units
Glasses Juice 70 units ( 350.00) 70 units ( 350.00) 70 units
Glasses Coffee 70 units ( 350.00) 70 units ( 350.00) 70 units
Gas 5 units ( 375.00) 5 units ( 375.00) 5 units
5 Workers Roti 1 VISA & Levi ( 3,000.00) ( 1,000.00) VISA & Levi ( 1,800.00) ( 1,200.00) VISA & Levi
Drinks + Goreng 1 VISA & Levi ( 3,000.00) ( 1,000.00) VISA & Levi ( 1,800.00) ( 1,200.00) VISA & Levi
Cook 1 VISA & Levi ( 3,000.00) ( 1,000.00) VISA & Levi ( 1,800.00) ( 1,200.00) VISA & Levi
Cleaner + Kitchen Help 1 VISA & Levi ( 3,000.00) ( 1,000.00) VISA & Levi ( 1,800.00) ( 1,050.00) VISA & Levi
Serving 1 VISA & Levi ( 3,000.00) ( 1,000.00) VISA & Levi ( 1,800.00) ( 1,050.00) VISA & Levi
Cashier + Serving 1 Local ( -  ) ( 1,500.00) Local ( -  ) ( 1,500.00) Local
6 Others Menu (Small) ( 500.00) ( 500.00)
POS System ( 3,000.00) ( 3,000.00)
TNB ( 1,000.00) ( 1,000.00)
Water ( 200.00) ( 200.00)
Internet ( 500.00) ( 500.00)
Fire Extinguisger ( 400.00) ( 400.00)
Water filter ( -  )
KURSUS ( -  )
CCTV ( 2,000.00) ( 2,000.00)
Bill Pelbagai (Pendapatan Runcit) ( 5.00)
( 127,725.00) ( 97,325.00) ( 22,841.00)
Restaurant: Costing

Initial Cost Monthly Cost

No. Department Items Sub-Items Remarks
(MYR) (MYR)
1 Rental Shop Rental 2 + 1 Rental + 1 Utilities ( 16,000.00) ( 4,000.00)
Flats Rental 2 Rental + 1 Utilities ( 1,800.00) ( 600.00)
2 Renovation Tiles ( 20,000.00)
Painting ( 5,000.00)
Table & Chairs (table top only) (Hari Krishnan) - 14 Sets ( 2,100.00)
Outdoor Steel Barricade ( 1,000.00)
Store Room Door ( -  )
Outdoor Washing Area Extension ( 1,000.00)
Awning Back Steel ( 1,000.00)
Awning Front Canvas ( 2,000.00)
Kitchen Exhaust System ( 10,000.00)
Kitchen Grease Trap (Hari Krishnan) ( -  )
Sticker Printing Poster (Wall) ( 1,000.00)
Hand-Washing Sink Outside Steel ( 500.00)
Hand-Washing Sink Inside Built-In ( 1,000.00)
Piping ( 2,000.00)
Wiring ( 2,000.00)
Lights ( 2,000.00)
Partition Kitchen & Dining Partition ( 2,000.00)
Fans 10 units ( 2,000.00)
Sign Board ( 3,000.00)
3 Stainless Steel Storage (1) Fridge Chiller (Hari Krishnan) ( -  )
(2) Freezer (Hari Krishnan) ( -  )
Kitchen (1) 3" Stove ( 1,000.00)
(2) 1 Table (Hari Krishnan) ( -  )
(3) Rice Cooker + Table ( 800.00)
(4) Spice Rack (Hari Krishnan) ( -  )
(5) Kitchen Storage Rack (Hari Krishnan) ( -  )
(6) Work Station (Hari Krishnan) ( -  )
Tea Stall (1) Boiler (Hari Krishnan) ( -  )
(2) Tea Stall ( 1,000.00)
(3) Juice Maker ( 300.00)
Roti Stall (1) Roti Table (Hari Krishnan) ( -  )
Sweets (1) Sweet Display ( -  )
Washing & Processing (1) 2" Sink (Hari Krishnan) ( -  )
(2) Work Table (Hari Krishnan) ( -  )
4 Cuttlerries Spoons & Forks 100 sets ( 500.00)
Plates 100 sets ( 500.00)
Stainless Cup Small 50 units ( 50.00)
Stainless Cup Big 50 units ( 100.00)
Glasses Juice 70 units ( 350.00)
Glasses Coffee 70 units ( 350.00)
Gas 5 units ( 375.00)
5 Workers Roti 1 VISA & Levi ( 1,800.00) ( 1,200.00)
Drinks + Goreng 1 VISA & Levi ( 1,800.00) ( 1,200.00)
Cook 1 VISA & Levi ( 1,800.00) ( 1,200.00)
Cleaner + Kitchen Help 1 VISA & Levi ( 1,800.00) ( 1,050.00)
Serving 1 VISA & Levi ( 1,800.00) ( 1,050.00)
Cashier + Serving 1 Local ( -  ) ( 1,500.00)
6 Others Menu (Small) ( 500.00)
POS System ( 3,000.00)
TNB ( 1,000.00)
Water ( 200.00)
Internet ( 500.00)
Fire Extinguisger ( 400.00)
CCTV ( 2,000.00)
( 97,325.00)
 MONDAY TUESDAY WEDNESDAY THURSDAY FRIDAY SATURDAY

BREAKFAST BREAKFAST BREAKFAST BREAKFAST BREAKFAST BREAKFAST

Chicken Curry Chicken Curry Chicken Curry Chicken Curry Chicken Curry Chicken Curry
Fish Curry Fish Curry Fish Curry Fish Curry Fish Curry Fish Curry
Dhall Curry (Mix Vegetable) Dhall Curry (Yellow Dhall) Dhall Curry (Water Gourd) Dhall Curry (Bendi Yellow) Dhall Curry (Mix Vegetable) Dhall Curry (Mix Vegetable)
Chutney (Coconut & Onion) Chutney (Coconut & Onion) Chutney (Coconut & Onion) Chutney (Coconut & Onion) Chutney (Coconut & Onion) Chutney (Coconut & Onion)
Nasi Lemak Nasi Lemak Nasi Lemak Nasi Lemak Nasi Lemak Nasi Lemak
Thosai Thosai Thosai Thosai Thosai Thosai
Roti Canai Roti Canai Roti Canai Roti Canai Roti Canai Roti Canai
Bihun Uppuma Bihun Uppuma Bihun Uppuma
Maggie Mee Maggie Mee Maggie Mee
Chicken Fry

LUNCH LUNCH LUNCH LUNCH LUNCH LUNCH

Non-Vegetarian Non-Vegetarian Non-Vegetarian Non-Vegetarian Non-Vegetarian Non-Vegetarian
Chicken Curry Chicken Curry Chicken Curry Chicken Curry Chicken Curry Chicken Curry
Fish Curry Fish Curry Fish Curry Fish Curry Fish Curry Fish Curry
Mutton Curry Mutton Varuval Mutton Pirrantal Mutton Chuka Mutton Varuval Mutton Curry
Egg Kurma Egg Sambal Egg Curry Egg Varuval Egg Kurma Egg Sambal
Chicken Fry
Fish Fry
Egg Fry
Sotong Fry

Vegetarian Vegetarian Vegetarian Vegetarian Vegetarian Vegetarian

Keerai Curry (Spinach) Keerai Curry (Sayur Manis) Keerai Curry (Gonggora) Keerai Curry (Takali Saru) Keerai Curry (Drumstick Leaves) Keerai Curry (Spinach)
Dhall Curry (Mix Vegetable) Dhall Curry (Yellow Dhall) Dhall Curry (Water Gourd) Dhall Curry (Bendi Yellow) Dhall Curry (Mix Vegetable) Dhall Curry (Mix Vegetable)
Rasem Rasem Rasem Rasem Rasem Rasem
Timun Pachadi Timun Pachadi Timun Pachadi Timun Pachadi Timun Pachadi Timun Pachadi
Cabbage
Bendi Pirattal (yellow)
Brinjal Pirattal (Red) Brinjal Pirattal (Yellow) Brinjal Pirattal (Red) Brinjal Pirattal (Yellow) Brinjal Pirattal (Red) Brinjal Pirattal (Yellow)
Bittergourd Pirrattal Vege 3 Bittergourd Pirrattal Vege 3 Bittergourd Pirrattal Vege 3
Payasam

Poriyal 1 (Bendi) Poriyal 1 (Bendi) Poriyal 1 (Bendi) Poriyal 1 (Bendi) Poriyal 1 (Bendi) Poriyal 1 (Bendi)
Poriyal 2 (Bitter Gourd) Poriyal 2 (Bitter Gourd) Poriyal 2 (Bitter Gourd) Poriyal 2 (Bitter Gourd) Poriyal 2 (Bitter Gourd) Poriyal 2 (Bitter Gourd)
Poriyal 3 (Snake Gourd) Poriyal 3 (Snake Gourd) Poriyal 3 (Snake Gourd) Poriyal 3 (Snake Gourd) Poriyal 3 (Snake Gourd) Poriyal 3 (Snake Gourd)
Cauliflower Fry

TEA TEA TEA TEA TEA TEA

Chicken Curry Chicken Curry Chicken Curry Chicken Curry Chicken Curry Chicken Curry
Fish Curry Fish Curry Fish Curry Fish Curry Fish Curry Fish Curry
Dhall Curry (Mix Vegetable) Dhall Curry (Yellow Dhall) Dhall Curry (Water Gourd) Dhall Curry (Bendi Yellow) Dhall Curry (Mix Vegetable) Dhall Curry (Mix Vegetable)
Potato Aviyal Potato Aviyal Potato Aviyal Potato Aviyal Potato Aviyal Potato Aviyal
Poori Poori Poori Poori Poori Poori
Roti Canai Roti Canai Roti Canai Roti Canai Roti Canai Roti Canai
Nasi Lemak Nasi Lemak Nasi Lemak Nasi Lemak Nasi Lemak Nasi Lemak
Capati Capati Capati Capati Capati Capati
Food: Non-Vegetarian Food: Biryani

No. Items Quanity Price (RM) No. Items Quanity Price (RM)
Chicken 1 Chicken Dhum Biryani + Egg + Papadom + Gravy 16.00
1 Chicken Curry 1 Plate 4.00 2 Mutton Dhum Biryani + Egg + Papadom + Gravy 20.00
2 Chicken Varuval 1 Plate 4.50 3 Prawn Dhum Biryani + Egg + Papadom + Gravy 22.00
3 Chicken Sambal 1 Plate 4.50 4 Sotong Dhum Biryani + Egg + Papadom + Gravy 22.00
4 Chicken Pirattal 1 Plate 4.50 5 Seafood Dhum Biryani + Egg + Papadom + Gravy 24.00
5 Chicken Kurma 1 Plate 4.50 6 Vege Biryani + Papadom +Gravy 14.00
6 Chicken 65 1 Plate 5.50 7 Soymate Biryani + Papadom + Gravy 15.00
7 Chicken Fry 1 Pc 5.50 8 Vege Mutton Biryani + Papadom + Gravy 16.00
8 Pepper Chicken 1 Plate 5.50
9 Kicap Chicken 1 Plate 4.50
10 Chicken Cutlet 1 Plate
Mutton
1 Mutton Curry 1 Plate 6.50
2 Mutton Varuval 1 Plate 6.50
3 Mutton Pirattal 1 Plate 6.50
4 Mutton Dalca 1 Plate 6.50
5 Mutton Cukka 1 Plate 6.50
6 Mutton Cutlet 1 Plate
Fish
1 Fish Curry 1 Pc 5.50
2 Fish Sambal 1 Pc 5.50
3 Fish Fry (Tenggiri/Kembong/Bawal) 1 Pc 4.50
4 Fish Kicap 1 Pc
5 Fish Cutlet 1 Pc
6 Fish Puttu 1 Pc
Prawns
1 Prawns Curry 1 Plate 5.50
2 Prawns Sambal 1 Plate 5.50
3 Prawns Varuval 1 Plate 5.50
4 Prawns Petai Sambal 1 Plate 5.50
Sotong
1 Sotong Curry 1 Plate 5.50
2 Sotong Sambal 1 Plate 5.50
3 Sotong Pirattal 1 Plate 5.50
4 Sotong Petai Sambal 1 Plate 5.50
Anchovies
1 Ikan Bilis Sambal 1 Plate 1.50
2 Ikan Bilis Sambal Petai 1 Plate 3.00
Sardin
1 Sardin Curry 1 Plate 2.00
2 Sardin Sambal 1 Plate 2.00
3 Sardin Varuval 1 Plate 3.00
Telur
1 Telur Mata
2 Telur Dadar
3 Telu Dadar Bawang CIli
4 Telur Separuh Masak (2 Biji)
5 Telur Masin (1 BIji)
Food: Vegetarian

No. Items Price (RM)

Vegetable Side Dish Items:
1 Mushroom Pirattal 3.00
2 Cabbage Kootu (Paruppu) 2.00
3 Cabbage (Normal) 2.00
4 Timun & Pineapple/Fruit (Pacchadi) 2.00
5 Long Beans Pirattal 2.00
6 Oats Beans Pirattal 3.00
7 Brinjal Sambal (Sweet) 2.00
8 Takkali Kirai Pirattal 3.00
9 Murungu Keerai Pirattal 3.00
10 Peekanggaai Pirattal 3.00
11 Pudalanggaai Pirrattal (Paruppu) 3.00
12 Bitter Gourd Pirattal 3.00
13 Spinach Pirattal (Paruppu) 2.00
14 Spinach Pirattal (Coconut) 2.00
15 Ponnanggani Keerai Pirattal 3.00
16 Bendi Pirratal
17 Bendi Yennakai
18 Couliflower Paruppu Kootu
19 Pumpkin Pirattal (Yellow)
21 Potatoe Pirratal
22 Potatoe Podimas
23 Maravalli Kizhanggu Pirratal
24 Maravalli Kizhanggu Puttu

20 Pumpkin Pirattal (Red)

Vegetable Curry
1 Venthaiya Kolambu
2 Keerai Curry (Spinach)
3 Dhall Curry (Mix Vegetable)
4 Keerai Curry (Sayur Manis)
5 Dhall Curry (Yellow Dhall)
6 Dhall Curry (Water Gourd)
7 Keerai Curry (Takali Saru)
8 Dhall Curry (Bendi Yellow)
9 Keerai Curry (Drumstick Leaves)
10 Dhall Curry (Mix Vegetable)
11 Vege Kurma
12 Rasem
13 Paruppu Rasem
No. Items Price (RM)
Soy Product Side Dish Items:
Vege-Chicken
1 Chicken Curry 3.50
2 Chicken Varuval 3.50
3 Chicken Sambal 3.50
4 Chicken Pirattal 3.50
5 Kicap Chicken 3.50

Vege-Mutton
1 Mutton Curry 4.00
2 Mutton Varuval 4.00
3 Mutton Pirattal 4.00
4 Mutton Cukka 4.00
5 Kicap Mutton 4.00

Vege-Fish
1 Fish Curry 4.00
2 Fish Sambal 4.00
3 Fish Fry 4.00
4 Kicap Fish 4.00

Anchovies
1 Anchovies Sambal 1.50
2 Anchovies Petai 3.00

No. Items Price (RM)

Deep Fry Vege Dish
1 Bittergourd Deep Fry
2 Pudalangai Deep Fry
3 Bendi Deep Fry
4 Mushroom Deep Fry
5 Couliflower Deep Fry
6 Tauhu Deep Fry
7 Terung Deep Fry
8 Potato Deep Fry
9 Vege fish Deep Fry
10 Vege mutton Deep Fry
11 Vege chicken Deep Fry
No. Items Amount Price (RM)
Vegetarian
1 Nasi Lemak Vegetarian (Tauhu sambal/Onion 1 Plate 3.50
Sambal, Peanuts, Cucumber, Papadam)
2 Meehun Vegetarian 1 Plate 4.00
3 Maggie Goreng Vegetarian 1 Plate 4.00
4 Idiyappam 1 Set 3.00
5 Poori 1 Pc 2.00
6 Capati 1 Pc 1.50
7 Puttu 1 Pc 3.50
8 Ulunthu Vadai 1 Pc 2.00
9 Paruppu Vadai 3 Pcs 2.00
10 Karipap 1Pc 0.50
11 Appam Manis
12 Idli

Thosai Unit CB Hamid maju

1 Thosai: Normal 1 Pc 3.00 2.00
2 Thosai: Ghee 1 Pc 3.00 3.00
3 Thosai: Butter 1 Pc 3.00 -
4 Thosai: Paper/Tisu 1 Pc 2.80 2.80
5 Thosai: Nutela 1 Pc 3.00 -
6 Thosai: Peanut Butter 1 Pc 3.00 -
7 Thosai: Rava 1 Pc 2.50 -
8 Thosai: Telur 1 Pc 3.00 3.00
9 Thosai: Telur Bawang 1 Pc 3.40 3.40
10 Thosai: Bawang 1 Pc 2.50 2.50
11 Thosai: Masala 1 Pc 3.50 -

Roti Unit CB Hamid maju

1 Roti Canai: Normal 1 Pc 1.30 1.30
2 Roti Canai: Telur 1 Pc 2.40 2.40
3 Roti Canai: Telur Double 1 Pc 3.50 3.50
4 Roti Canai: Telur Bawang 1 Pc 2.80 2.80
5 Roti Canai: Telur Bawang Cili 1 Pc 3.20 3.20
6 Roti Canai: Tisu 1 Pc 2.50 2.50
7 Roti Canai: Pisang 1 Pc 2.40 2.40
8 Roti Canai: Milo 1 Pc 2.60 2.60
9 Roti Canai: Kaya 1 Pc 2.40 2.40
10 Roti Canai: Tampal 1 Pc 2.40 2.40
11 Roti Canai: Sardin 1 Pc 3.80 3.80
12 Roti Canai: Peanut Butter 1 Pc 2.60 -
13 Roti Canai: Nutela 1 Pc 2.60 -
14 Roti: Bakar Planta 1 Pc 1.50 1.50
15 Roti: Bakar Telur 1 Pc 2.70 2.70
16 Roti: Bakar Kaya 1 Pc 2.00 2.00

Naan Unit CB Hamid maju

1 Naan: Normal 1 Pc 3.00 3.00
2 Naan: Cheese 1 Pc 3.70 3.70
3 Naan: Garlic 1 Pc 3.50 3.50
4 Naan: Garlic Cheese 1 Pc 5.50 -
5 Naan: Normal + Tandoori 1 Set 10.50 10.50

Goreng-Goreng Unit CB Hamid maju

1 Nasi/ Mee/ Maggie/ Bihun/ Kuey Teow Goreng 1 Plate 4.50 4.50
2 Nasi/ Mee/ Maggie/ Bihun/ Kuey Teow Goreng 1 Plate 7.50 7.50
(Ayam)
3 Maggie Sup (Egg) 1 Plate 4.50 4.50
4 Maggie Sup (without Egg) 1 Plate 4.00 4.00
5 Indomee Goreng 1 Plate 4.50 4.50
6 Indomee Goreng Double 1 Plate 7.30 7.30
7 Nasi Goreng Kampung 1 Plate 5.50 5.50
8 Nasi Goreng Kambing Kari 1 Plate 8.50 -
9 Nasi Goreng Ayam Kari 1 Plate 7.50 -
Drinks & Dessert

No. Items Amount Price (RM)

Dessert
1 Payasam
2 Falooda
3 Kesari
4 Pooran Poli
5 Kulfi
6 Lassi
7 kolkattai

Drinks M: CB B: CB M: Hamid Maju B: Hamid Maju

1 Teh/Kopi (Tarik/Panas) 1.30 1.80
2 Teh/Kopi Ais 2.00 2.30
3 Teh Susu Lembu 1.70 2.20
4 Teh/Kopi C 1.70 2.20
5 Teh/Kopi C Ais 2.20 2.60
6 Teh/Kopi O 1.00 1.40
7 Teh/Kopi O Ais 1.50 1.70
8 Teh O Limau 1.50 1.80
9 Teh O Limau Ais 1.80 2.00
10 Lemon O Panas 1.70 2.00
11 Lemon O Ais 2.00 2.30
12 Teh O Lemon Panas 2.20 2.50
13 Teh O Lemon Ais 2.50 2.80
14 Teh Halia 1.70 2.20
15 Teh Halia Ais 2.20 2.50
16 Teh Halia Susu Lembu 2.80 3.50
17 Teh O/Kopi O Halia 1.50 1.80
18 Teh O/Kopi O Halia Ais 1.80 2.20
19 Teh 3 Layer (Gula Merah) 3.50 4.00
20 Teh Susu Lembu 3.60 4.20
21 Halia O 1.50 1.80
22 Halia O Ais 1.80 2.00
23 Cham Tarik 1.60 2.00
24 Cham Ais 2.20 2.40
25 Nescafe/ Milo Tarik 2.20 2.50
26 Nescafe/ Milo Ais 2.50 2.70
27 Nescafe C/ Milo C 2.70 3.00
28 Nescafe C/ Milo C Ais 3.00 3.30
29 Nescafe O 1.90 2.20
30 Nescafe O Ais 2.20 2.50
31 Nescafe O Limau 2.20 2.50
32 Nescafe O Limau Ais 2.40 2.70
33 Nescafe O Halia 2.20 2.50
34 Nescafe O Halia Ais 2.40 2.70
35 Milo O 2.20 2.50
36 Milo O Ais 2.50 2.70
37 Neslo Panas 2.60 2.80
38 Neslo Ais 2.80 3.00
39 Horlicks 2.40 2.60
40 Horlicks Ais 2.60 2.80
41 Bru Coffee Tarik 2.80 3.50
42 Bru Coffee O 2.20 2.60
43 Bru Coffee Ais 3.20 3.60
44 Bru Coffee Susu Lembu 4.00 4.50
45 Susu 1.20 1.60
46 Susu Ais 1.80 2.00
47 Susu Halia 1.60 2.00
48 Sirap Panas 1.40 1.60
49 Sirap Ais 1.60 2.00
50 Sirap Limau Ais 1.80 2.00
51 Sirap Bandung Suam 1.80 2.00
52 Sirap Bandung Ais 2.00 2.30
53 Sirap Bandung Cincau Suam 2.30 2.60
54 Sirap Bandung Cincau Ais 2.80 3.00
55 Limau Panas 1.50 1.70
56 Limau Ais 1.70 1.90
57 Barli Suam 1.50 1.80
58 Barli Ais 1.80 2.00
59 Barli Limau Panas 1.80 2.20
60 Barli Limau Ais 2.00 2.30
61 Extra Joss Susu 2.70 3.00
62 Jus Sunquick 2.50 2.80
63 Tongkat Ali/ Kopi Jantan/ Kopi Rad/ Ginseng 2.70 3.00
64 Tongkat Ali/ Kopi Jantan/ Kopi Rad/ Ginseng Ais 3.00 3.50
65 Susu Kambing 2.70 3.00
66 Susu Kambing Ais 3.00 3.30
67 HiGoat 3.50 3.70
68 HiGoat Ais 3.70 3.90
69 Teh O Laici Ais 4.50 4.70
70 Laici Ais 3.50 3.80
71 Fresh Oren / Epal / Tembikai 3.50 3.80
72 Tembikai Laici 4.70 5.00
73 Carrot Susu 3.70 3.90
74 Ais Kosong 0.40 0.60
75 Drinking Water 500ML 1.00
76 Drinking Water 1.5L 2.00
77 Mineral Kecil 500ML 1.50
78 Mineral Besar 1.5L 2.80
No. Dish Ingredients How To Do?

1 Bendi Pirattal Onion (1 pc) Fry bendi in oil

Garlic (5 cloves) Mix herbs, onion, garlic, curry leave, green chili fry until brownish
Kadugu Thalipu (1 tablespoon) Yellow Powder, Chicken Curry Powder, Uppu
Green Chili (1 pc: Small) Mix fried bendi together
Bendi (20 pcs)
Yellow Powder (1 tablespoon)
Chicken Curry Powder (1 tablespoon)

2 Cabbage Kootu Onion (1 pc)

Garlic (5 cloves)
Kadugu Thalipu (1 tablespoon)
Dry Chili (3 pcs: Small)
Cabbage (1 pc)
Yellow Powder (1 tablespoon)
Dhall (3 tablespoons: Boiled)

3 Cabbage Pirattal Onion (1 pc)

Garlic (5 cloves)
Kadugu Thalipu (1 tablespoon)
Red Chili (1 pc: Small)
Cabbage (1 pc)
Yellow Powder (1 tablespoon)

4 Bayam Kootu Onion (1 pc)

Garlic (5 cloves)
Kadugu Thalipu (1 tablespoon)
Dry Cili (3 pcs: Small)
Bayam (3 ties)
Yellow Powder (1 tablespoon)
Dhall (3 tablespoons: Boiled)

5 Chicken Pepper Malli Yellow Items: Roast it and grind it as powder

Chinna Seragam
Periya Seeragam
Milagu
Periya Seeragam
Poo (2)
Patte (1)
Yellakkai (4)
Poo (2) for oil
Pattai (1) Roast chicken until cook without water
Yelakkai (3) Yellow powder:
Onion: 2 pcs Cili Powder: Little Bit (Need to test if needed)
Garlic Ginger (4 tablespoon) Malli Powder: Little Bit (Need to test)
Dry Cili 3 pcs Siraga Tool: 1 teaspoon
Daun Curry (last before taking out from pan)

6 Mutton Varuval Onion for oil... boiled mutton,

Garlic dry cili, kitchup, malli Powder
Ginger
 Dry Cili

7 Chicken Fry Cili Powder

Mutton Powder
Uppu
Ajinamoto
Tepung Jagung
 RM15,000.00 RM30,100.00 RM89,000.00
Contractor: NE
Contractor: Contractor:
No. Description Unit Plus Ideas
Indonesia Kannadasan
Concept
1 Wall Tiles RM0.00 RM25,400.00 RM9,800.00
1.1. Supply and lay wall tiles, hack and 1 nos RM9,800.00
plaster with cement for first layer. Apply
waterproof. (2 x 1 ft)
1.2. Tiles RM25,400.00
2 Floor Tiles RM0.00 RM0.00 RM11,000.00
2.1. Supply and lay floor tiles, hack and 1 nos RM11,000.00
plaster with cement for first layer. Apply
waterproof. (2 x 2 ft)
3 Paint RM0.00 RM0.00 RM6,800.00
3.1. Supply paint with 3 layer painting work 1 nos RM6,800.00
for floor and wall, with clean upand touch
upbefore paint.
4 Kitchen RM0.00 RM0.00 RM14,750.00
4.1. Partion Wall with touch up, plaster, lay 1 nos RM3,800.00
tiles.
4.2. Plumbing work for kitchen sink inside 1 nos RM6,800.00
and outside. Conceal water pipe to
drainage.
4.3. Supply and install outdoor water filter 1 nos RM2,550.00
and water pump (1HP)
4.4. Build in concrete base slab. 1 nos RM1,600.00
5 Yard RM0.00 RM0.00 RM1,500.00
5.1. Supply and install yard industrial yard 1 nos RM1,500.00
awning. (4 x 10 ft)
6 Main Entrance RM0.00 RM0.00 RM5,550.00
6.1. Supply Install solid polycabonate panel 1 nos RM2,500.00
awning. (4 x 20 ft)
6.2. Supply and install premium metal 1 nos RM2,600.00
devider with spray paint.
6.3. To hack and remove existing concrete 1 nos RM450.00
ramp and clear rubbish.
7 Wiring RM0.00 RM4,700.00 RM16,300.00
7.1. Wiring work for 13A & 15A power 40 nos RM4,800.00
socket
7.2. To remove and dismentle existing 1 nos F.O.C.
wiring and light point, power socket.
7.3. To modify and upgrade cutout fuse, 1 nos RM3,800.00
power meter and Metal DB box. MCCB,
ELCB and MCB with 25mm Main cable
power supply.
 7.4. Wiring work for LED downlight light, T8 78 nos RM7,700.00
and ceiling fan.
8 Dining Area RM0.00 RM0.00 RM8,300.00
8.1. Supply and install plaster ceiling with 'L' 2 nos RM8,300.00
box light through. With touch up and skim
coat.
9 Food Section RM0.00 RM0.00 RM11,300.00
9.1. Build in wall bricks wall with touch 1 nos RM3,500.00
upand plater and lay tiles.
9.2. Supply and install solid polycabonate 1 nos RM4,200.00
with frame and mount on ceiling slab.
9.3. To build partition wall and sliding glass 1 nos RM3,600.00
doorwith aluminium frame.
10 Toilet Area RM0.00 RM0.00 RM3,700.00
10.1. To cover existing entrance with bricks 1 nos RM2,800.00
wall and to hack entrance and supply and
install sliding glass door with aluminium
frame.
10.2. Build in concrete top with tiles finish 1 nos RM900.00
for hand wash.
Wiring

No. Items Brand Units Unit Price Total Price

1 Socket CROWN CE SERIES Socket 20 RM12.00 RM240.00
2 Switch CROWN CE SERIES Switch 20 RM3.30 RM66.00
Fan KDK (150cm/60") Regulator 10 RM200.00 RM2,000.00
3 Type Cailing Fan
Industrial Fan ELBA EIWF-G2631(BK) 2 RM229.00 RM458.00
Industrial Wall Fan 26" with
4 3-Speed (Heavy Duty)
Philips LED Downlight Meson 50 RM24.50 RM1,225.00
59466 17W Round Lampu
5 Downlights Downlight @YBP_Tmark
6 Sign Board Plate 1 RM1,000.00 RM1,000.00
7 Power Board 2 RM300.00 RM600.00
RM5,589.00
No. Name Place Phone No. Position
1 Mohd Nasir Pandan Indah 011-23143990 Waiter
2 3 Orang: Klang Sentral 62-822-79071700
3 Yus Kota Damansara 017-6919801 Cook Assistant
4 Fizikal Disable Ara Damansara 011-16704835 Waiter
5 Prince Branden Ipoh (Ayam Madu) 011-64344163 Cook Assistant
6 Yusliza Sungai Buloh 018-2708133 Waiter
7 Atiqah Seksyen 3, Kota Damansara 017-2896265 Waiter
8 Cik Wawa Airport, Subang 011-26031872 Waiter
9 Hazwani Kota Damansara 016-9788813 Pembancuh Air
10 Mohd Filtri (Husband) Kampung Jawa, Klang 019-9901810 Cook
11 Fauziah (Wife) Kampung Jawa, Klang 019-9901810 Cook Assistant
12 Atikah Gombak 019-61202583
13 012-6624652 Cook
14 Firdaus Kota Damansara 019-3478794 Waiter
15 Dila Kota Damansara 010-3792569 Goreng2
16 Izam Kota Damansara 017-6080285
17 Hassan Cafe Twenty&Co, Shah Alam (worked) 018-2128358 Goreng2
18 Deickster Eldron Leno Dasye (Sabah) Kota Damansara 019-9483010 Pembancuh Air
19 Adila Kota Damansara 011-37149662 Waiter
20 Fateh Kuala Lumpur 018-7665724
21 Izzaty (Part-time) Kota Damansara 018-2490357 Waiter
22 Hajara Kota Damansara 018-2611269 Waiter
23 Ima Dealova Indonesia 011-11511359 Waiter
24 Kota Dame 017-3825324 Waiter
25 Acik (Single Mom) Perak (Tinggal Kat Damansara) 010-3983861 Goreng2
26 Nurfatihah bt Isahak Seksyen 6, Kota Damansara 011-61707966
27 Aini Kota Damansara 017-6548158 Pembancuh
Air/Roti Canai
28 Anissa (Indonesia) Seksyen 4, Kota Damansara 011-36513926 Pembancuh Air
29 Mahusehanizah 014-6852793
30 Nurul 011-50751723 Waiter
31 Erma Fitriyani (Part-Time) Sabah 011-14367356 Waiter
32 Khai 019-4557381
33 Sairi Kampung Subang 017-7720173 Waiter
34 Riza Sentul, Kuala Lumpur 019-6223286 Waiter
35 Wahyuni Seksyen 8, Kota Damansara 011-51593875 Cashier/Goreng2