EDR PERIODE 05-09 NOV 2018

COAT PER PERSON Rp 6000 33

DAY menu ingredient qty unit
NASI UDUK
NASI UDUK sambal belado 1 prt
tempe orek tempe 4 papan
telor ceplok belado kecap 2 pack
kerupuk telor 1500 gr
sambal
Monday
cabe 100 gr
bawang putih 50 gr
bawang merah 50 gr

BERAS 4100 GR

COST per Portion

DAY menu ingredient qty unit

Ayam Goreng
ayam goreng ayam potong 6500 gr
nasi liwet bumbu kuning 1000 gr
sambal beras 4100 gr
lalaban salam 25 gr
sereh 50 gr
TUESDAY

COST per Portion

DAY menu ingredient qty unit
Nasi Goreng kampung
nasi goreng beras 4200 gr
telor dadar bawang putih 500 gr
kerupuk bawang merah 250 gr
Lalaban kecap 2 pack
telor 2500 gr
Wednesday
 COST per Portion
DAY menu ingredient qty unit
Ayam Goreng balado
ayam goreng balado ayam potong 6500 gr
nasi putih bumbu merah 1000 gr
LALABAN beras 4100 gr
salam 25 gr
sereh 50 gr
Thursday

COST per Portion

DAY menu ingredient qty unit
ayam goreng lengkuas
ayam goreng lengkuas ayam potong 6500 gr
nasi putih BUMBU KUNING 500 gr
sambal beras 4100 gr
LALABAN salam 25 gr
sereh 50 gr
Friday
LENGKUAS ALUS 500 gr

COST per Portion

09 NOV 2018
portion TOTAL COST Rp 1,116,000 DAY
price cost ket Monday
NASI UDUK Tuesday
Rp 10,000.00 Rp 10,000.00 Wednesday
Rp 6,000.00 Rp 24,000.00 Thursday
Rp 3,000.00 Rp 6,000.00 Friday
Rp 22,000.00 Rp 33,000.00 TOTAL
average/days
Rp 30,000.00 Rp 3,000.00
Rp 13,000.00 Rp 650.00 garam
Rp 15,000.00 Rp 750.00 merica
cabe rawit
Rp 9,000.00 Rp 36,900.00 penyedap rasa
TOTAL Rp 114,300 royco
Rp 3,464 minyak
lalaban
parkir
kerupuk
price cost ket gula merah
Ayam Goreng total
Rp 30,500.00 Rp 198,250.00
Rp 10,000.00 Rp 10,000.00
Rp 9,000.00 Rp 36,900.00
Rp 5,000.00 Rp 125.00
Rp 5,000.00 Rp 250.00

Rp -
Rp -
Rp -
Rp -
TOTAL Rp 245,525
Rp 7,440
price cost ket
Goreng kampung
Rp 9,000.00 Rp 37,800.00
Rp 13,000.00 Rp 6,500.00
Rp 15,000.00 Rp 3,750.00
Rp 3,000.00 Rp 6,000.00
Rp 22,000.00 Rp 55,000.00
 TOTAL Rp 109,050
Rp 3,305
price cost ket
m Goreng balado
Rp 30,500.00 Rp 198,250.00
Rp 10,000.00 Rp 10,000.00
Rp 9,000.00 Rp 36,900.00
Rp 2,000.00 Rp 50.00
Rp 2,000.00 Rp 100.00

Rp -
Rp -
Rp -
Rp -
TOTAL Rp 245,300
Rp 7,433
price cost ket
m goreng lengkuas
Rp 30,500.00 Rp 198,250.00
Rp 10,000.00 Rp 5,000.00
Rp 9,000.00 Rp 36,900.00
Rp 2,000.00 Rp 50.00
Rp 2,000.00 Rp 100.00
Rp 10,000.00 Rp 5,000.00
Rp -
Rp -
Rp -
Rp -
Rp 245,300
Rp 7,433
cost per day ballance remark
Rp 114,300
Rp 245,525
Rp 109,050
Rp 156,525
Rp 245,300
Rp 245,300
Rp 959,475
Rp 191,895

10000
5000
Rp 5,525
20000
5000
13000
45000
15000
10000
20000
8000
151000
 PORTION 8
AYAM BUMBU KUNING (BASE)
NO Ingredient QTY Unit Price/KG UOM
1 AYAM 1400 GR Rp 32,500.00 Rp 32.50
2 BUMBU KUNING 200 GR Rp 10,000.00 Rp 10.00
3 Rp -
4 Rp -
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 8
AYAM BELADO
NO Ingredient QTY Unit Price UOM
1 AYAM 1400 GR Rp 32,500.00 Rp 32.50
2 BUMBU BELADO 200 GR Rp 10,000.00 Rp 10.00
3 Rp -
4 Rp -
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 8
AYAM CAH SAYUR
NO Ingredient QTY Unit Price UOM
1 AYAM utuh FILLET 968 GR Rp 32,500.00 Rp 32.50
2 BUNCIS 150 Rp 20,000.00 Rp 20.00
Rp -
4 BAWANG PUTIH 20 Rp 35,000.00 Rp 35.00
5 OYSTER SAUCE 50 Rp 48,000.00 Rp 48.00
6 JAHE 10 Rp 22,000.00 Rp 22.00
7 Rp -
8 Rp -
9 Rp -
 10 Rp -
TOTAL COST
COST PER PRT

PORTION 8
AYAM KECAP
NO Ingredient QTY Unit Price UOM
1 AYAM 1400 GR Rp 32,500.00 Rp 32.50
2 KECAP BANGO 1 PCS Rp 3,000.00
3 BAWANG PUTIH 10 GR Rp 35,000.00 Rp 35.00
4 BAWANG MERAH 10 GR Rp 34,000.00 Rp 34.00
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 8
TEMPE OREK BASAH
NO Ingredient QTY Unit Price UOM
1 TEMPE 0.5 PAPAN Rp 15,000.00
2 KECAP BANGO 1 PCS Rp 3,000.00
3 Rp -
4 CABE IJO 50 GR Rp 28,000.00 Rp 28.00
5 BAWANG PUTIH 15 gr Rp 35,000.00 Rp 35.00
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 8
TELOR DADAR
NO Ingredient QTY Unit Price UOM
1 TELOR 500 GR Rp 22,000.00 Rp 22.00
2 BAWANG DAUN 50 Rp 18,000.00 Rp 18.00
3 Rp -
4 Rp -
5 Rp -
 6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT
#NAME?
PORTION 8
NASI LIWET
NO Ingredient QTY Unit Price UOM
1 BERAS 1000 Rp 9,000.00 Rp 9.00
2 SEREH 1 Rp 17,000.00 Rp 17.00
3 SALAM 1 Rp 25,000.00 Rp 25.00
4 BAWANG PUTIH 2 Rp 35,000.00 Rp 35.00
5 BAWANG MERAH 2 Rp 34,000.00 Rp 34.00
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 8
NASI GURIH
NO Ingredient QTY Unit Price UOM
1 BERAS 1000 Rp 9,000.00 Rp 9.00
2 BAWANG PUTIH 25 Rp 35,000.00 Rp 35.00
3 Rp -
4 Rp -
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 8
SAMBAL
NO Ingredient QTY Unit Price UOM
1 CABE RAWIT MERAH 10 GR Rp 45,000.00 Rp 45.00
 2 CABE MERAH KERITING 10 GR Rp 37,000.00 Rp 37.00
3 BAWANG MERAH 10 GR Rp 34,000.00 Rp 34.00
4 BAWANG PUTIH 15 GR Rp 35,000.00 Rp 35.00
5 tomat 20 GR Rp 10,000.00 Rp 10.00
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 33
TELOR DADAR SAYUR
NO Ingredient QTY Unit Price UOM
1 TELOR 2000 GR Rp 22,000.00 Rp 22.00
2 BAWANG DAUN 100 GR Rp 18,000.00 Rp 18.00
3 WORTEL 200 GR Rp 13,000.00 Rp 13.00
4 KOL 200 GR Rp 9,000.00 Rp 9.00
5 BUMBU MERAH 50 GR Rp 10,000.00 Rp 10.00
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 33
SAYUR KUAH KUNING
NO Ingredient QTY Unit Price UOM
1 sawi putih 500 Rp 10,000.00 Rp 10.00
2 BIHUN 2 BKS Rp 5,000.00
3 BUMBU KUNING 200 GR Rp 10,000.00 Rp 10.00
4 KOL 1000 GR Rp 9,000.00 Rp 9.00
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT
 PORTION 33
FUYUNG HAI
NO Ingredient QTY Unit Price UOM
1 WORTEL 1000 GR Rp 13,000.00 Rp 13.00
2 Kol 1500 Rp 9,000.00 Rp 9.00
3 daun bawang 300 Rp 18,000.00 Rp 18.00
4 TELOR 2000 GR Rp 22,000.00 Rp 22.00
5 EBI 10 Rp 140,000.00 Rp 140.00
6 TOMATO SAUCE ABC 670 GR Rp 16,000.00 Rp 16.00
7 SAGU TANI 1000 gr Rp 21,000.00 Rp 21.00
8 ONION 250 gr Rp 22,000.00 Rp 22.00
9 MANGGA MUDA 250 GR Rp 18,000.00 Rp 18.00
10 Rp -
TOTAL COST
COST PER PRT

PORTION 33
AYAM BUMBU CABE IJO
NO Ingredient QTY Unit Price/KG UOM
1 AYAM BUMBU KUNING 33 GR 5938
2 SAMBAL IJO 33 418
3 Rp -
4 Rp -
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT

PORTION 33
Oseng Sawi Putih
NO Ingredient QTY Unit Price/KG UOM
1 sawi putih 1500 Rp 10,000.00 Rp 10.00
2 BAWANG MERAH 100 GR Rp 34,000.00 Rp 34.00
3 BAWANG PUTIH 150 GR Rp 35,000.00 Rp 35.00
cabe merah 100 Rp 40,000.00 Rp 40.00
5 Rp -
6 Rp -
7 Rp -
8 Rp -
9 Rp -
10 Rp -
TOTAL COST
COST PER PRT
 PORTION 8
AYAM GORENG LENGKUAS
Cost NO Ingredient QTY Unit
Rp 45,500.00 1 AYAM 1400 GR
Rp 2,000.00 2 BUMBU KUNING 150 GR
Rp - 3 LENGKUAS HALUS 150 GR
Rp - 4
Rp - 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 47,500.00
5938

PORTION 8
AYAM GORENG TEPUNG ASAM MANIS
Cost NO Ingredient QTY Unit
Rp 45,500.00 1 ayam utuh (fillet 968 GR
Rp 2,000.00 2 TOMATO SAUCE ABC 250 GR
Rp - 3 SAGU TANI 200 gr
Rp - 4 ONION 100 gr
Rp - 5 MANGGA MUDA 50 GR
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 47,500.00
5938

PORTION 8
GULE telor(DIBAGI 12)
Cost NO Ingredient QTY Unit
Rp 31,460.00 1 telor 520 GR
Rp 3,000.00 2 BUMBU ALUS GULE 100
Rp - 3 SANTAN 50
Rp 700.00 4
Rp 2,400.00 5
Rp 220.00 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 37,780.00
Rp4,723

PORTION 8
TELOR CEPLOK BELADO
Cost NO Ingredient QTY Unit
Rp 45,500.00 1 TELOR 600 GR
Rp 3,000.00 2 BUMBU BALADO 50 GR
Rp 350.00 3
Rp 340.00 4
Rp - 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 49,190.00
Rp6,149

PORTION 8
TEMPE GORENG TEPUNG
Cost NO Ingredient QTY Unit
Rp 7,500.00 1 TEMPE 0.25 PAPAN
Rp 3,000.00 2 TERIGU 100
Rp - 3 BAWANG DAUN 20
Rp 1,400.00 4
Rp 525.00 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 12,425.00
Rp1,553

PORTION 8
NASI PUTIH
Cost NO Ingredient QTY Unit
Rp 11,000.00 1 BERAS 880
Rp 900.00 2
Rp - 3
Rp - 4
Rp - 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 11,900.00
Rp1,488

PORTION 8
NASI UDUK
Cost NO Ingredient QTY Unit
Rp 9,000.00 1 BERAS 1000
Rp 17.00 2 SEREH 1
Rp 25.00 3 SALAM 1
Rp 70.00 4 SANTAN 50
Rp 68.00 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 9,180.00
1147.5

PORTION 8
NASI KUNING
Cost NO Ingredient QTY Unit
Rp 9,000.00 1 BERAS 1000
Rp 875.00 2 BUMBU KUNING 25 GR
Rp - 3 SEREH 1
Rp - 4 SALAM 1
Rp - 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 9,875.00
1234.375

PORTION 8
NASI GORENG
Cost NO Ingredient QTY Unit
Rp 450.00 1 beras 880 gr
Rp 370.00 2 bawang putih 50 gr
Rp 340.00 3 bawang merah 25 gr
Rp 525.00 4 KECAP BANGO 1 PCS
Rp 200.00 5 telor 250 gr
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 1,885.00
235.625

PORTION 33
SAMBAL GORENG KENTANG
Cost NO Ingredient QTY Unit
Rp 44,000.00 1 BUMBU MERAH 1000
Rp 1,800.00 2
Rp 2,600.00 3 KENTANG 2000 GR
Rp 1,800.00 4
Rp 500.00 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 50,700.00
Rp1,536

PORTION 33
BAKWAN
Cost NO Ingredient QTY Unit
Rp 5,000.00 1 WORTEL 1000 GR
Rp 10,000.00 2 Kol 1500
Rp 2,000.00 3 daun bawang 100
Rp 9,000.00 4 tepung terigu 1000
Rp - 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 26,000.00
Rp788
 PORTION 33
Tumis Buncis
Cost NO Ingredient QTY Unit
Rp 13,000.00 1 BUNCIS 1500
Rp 13,500.00 2 OYSTER SAUCE 200
Rp 5,400.00 3 DAGING CINCANG 200
Rp 44,000.00 4 CABE MERAH 100
Rp 1,400.00 5 BAWANG PUTIH 100
Rp 10,720.00 6
Rp 21,000.00 7
Rp 5,500.00 8
Rp 4,500.00 9
Rp - 10
Rp 119,020.00
Rp3,607

PORTION 33
SAMBAL IJO
Cost NO Ingredient QTY Unit
Rp 195,937.50 1 CABE RAWIT IJO 50 GR
Rp 13,800.00 2 CABE IJO 200 GR
Rp - 3 BAWANG MERAH 100 GR
Rp - 4 BAWANG PUTIH 50 GR
Rp - 5 TOMAT IJO 100
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 209,737.50
6356

PORTION 33
perkedel kentang
Cost NO Ingredient QTY Unit
Rp 15,000.00 1 kentang 2000
Rp 3,400.00 2 daun bawang 100 GR
Rp 5,250.00 3 telor 250 GR
Rp 4,000.00 4
Rp - 5
Rp - 6
Rp - 7
Rp - 8
Rp - 9
Rp - 10
Rp 27,650.00
838
 AYAM GORENG LENGKUAS
Price UOM Cost
Rp 32,500.00 Rp 32.50 Rp 45,500.00
Rp 10,000.00 Rp 10.00 Rp 1,500.00
Rp 10,000.00 Rp 10.00 Rp 1,500.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp48,500
COST PER PRT 6063

AYAM GORENG TEPUNG ASAM MANIS

Price UOM Cost
Rp 32,500.00 Rp 32.50 Rp 31,460.00
Rp 16,000.00 Rp 16.00 Rp 4,000.00
Rp 21,000.00 Rp 21.00 Rp 4,200.00
Rp 22,000.00 Rp 22.00 Rp 2,200.00
Rp 18,000.00 Rp 18.00 Rp 900.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 42,760.00
COST PER PRT 5345

GULE telor(DIBAGI 12)

Price UOM Cost
Rp 32,500.00 Rp 32.50 Rp 16,900.00
Rp 10,000.00 Rp 10.00 Rp 1,000.00
Rp 35,000.00 Rp 35.00 Rp 1,750.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
 Rp - Rp -
TOTAL COST Rp 19,650.00
COST PER PRT Rp2,456

TELOR CEPLOK BELADO

Price UOM Cost
Rp 22,000.00 Rp 22.00 Rp 13,200.00
Rp 10,000.00 Rp 10.00 Rp 500.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 13,700.00
COST PER PRT Rp1,713

TEMPE GORENG TEPUNG

Price UOM Cost
Rp 15,000.00 Rp 3,750.00
Rp 8,000.00 Rp 8.00 Rp 800.00
Rp 18,000.00 Rp 18.00 Rp 360.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 4,910.00
COST PER PRT Rp614

NASI PUTIH
Price UOM Cost
Rp 9,000.00 Rp 9.00 Rp 7,920.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
 Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 7,920.00
COST PER PRT 990

NASI UDUK
Price UOM Cost
Rp 9,000.00 Rp 9.00 Rp 9,000.00
Rp 17,000.00 Rp 17.00 Rp 17.00
Rp 25,000.00 Rp 25.00 Rp 25.00
Rp 35,000.00 Rp 35.00 Rp 1,750.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 10,792.00
COST PER PRT 1349

NASI KUNING
Price UOM Cost
Rp 9,000.00 Rp 9.00 Rp 9,000.00
Rp 10,000.00 Rp 10.00 Rp 250.00
Rp 17,000.00 Rp 17.00 Rp 17.00
Rp 25,000.00 Rp 25.00 Rp 25.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 9,292.00
COST PER PRT 1161.5

NASI GORENG
Price UOM Cost
Rp 9,000.00 Rp 9.00 Rp 7,920.00
 Rp 35,000.00 Rp 35.00 Rp 1,750.00
Rp 34,000.00 Rp 34.00 Rp 850.00
Rp 3,000.00 Rp 3,000.00
Rp 22,000.00 Rp 22.00 Rp 5,500.00

Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 19,020.00
COST PER PRT Rp2,378

SAMBAL GORENG KENTANG

Price UOM Cost
Rp 10,000.00 Rp 10.00 Rp 10,000.00
Rp - Rp -
Rp 17,000.00 Rp 17.00 Rp 34,000.00
Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 44,000.00
COST PER PRT Rp1,333

BAKWAN
Price UOM Cost
Rp 13,000.00 Rp 13.00 Rp 13,000.00
Rp 9,000.00 Rp 9.00 Rp 13,500.00
Rp 18,000.00 Rp 18.00 Rp 1,800.00
Rp 8,000.00 Rp 8.00 Rp 8,000.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 36,300.00
COST PER PRT Rp1,100
 Tumis Buncis
Price UOM Cost
Rp 20,000.00 Rp 20.00 Rp 30,000.00
Rp 48,000.00 Rp 48.00 Rp 9,600.00
Rp 78,000.00 Rp 78.00 Rp 15,600.00
Rp 40,000.00 Rp 40.00 Rp 4,000.00
Rp 35,000.00 Rp 35.00 Rp 3,500.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 62,700.00
COST PER PRT Rp1,900

SAMBAL IJO
Price UOM Cost
Rp 35,000.00 Rp 35.00 Rp 1,750.00
Rp 28,000.00 Rp 28.00 Rp 5,600.00
Rp 34,000.00 Rp 34.00 Rp 3,400.00
Rp 35,000.00 Rp 35.00 Rp 1,750.00
Rp 13,000.00 Rp 13.00 Rp 1,300.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 13,800.00
COST PER PRT 418

perkedel kentang
Price/KG UOM Cost
Rp 17,000.00 Rp 17.00 Rp 34,000.00
Rp 18,000.00 Rp 18.00 Rp 1,800.00
Rp 22,000.00 Rp 22.00 Rp 5,500.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
 Rp - Rp -
TOTAL COST Rp 41,300.00
COST PER PRT 1252
 EDR PERIODE 12-16 NOV 2018
COST PER PERSON Rp6,000 33 portion TOTAL COST Rp 990,000
DAY menu qty unit price cost ket
NASI RAMES
TELOR CEPLOK BALADO 33 PCS Rp 1,713 Rp 56,513
TEMPE GORENG TEPUNG 33 PCS Rp 614 Rp 20,254
NASI GURIH 33 PCS Rp 1,212 Rp 39,988
SAMBAL 33 PCS Rp 236 Rp 7,776
LALABAN Rp 5,000 Rp 5,000
Monday

Rp -
Rp -
Rp -
Rp -
TOTAL Rp 129,530 .
DAY menu qty unit price cost ket
AYAM KECAP
ayam kecap 33 Rp 6,149 Rp 202,909
nasi putih 33 Rp 990 Rp 32,670
SAMBAL 33 Rp 236 Rp 7,776
TUESDAY
LALABAN Rp 5,000 Rp 5,000
Rp -
TOTAL Rp 248,354
COST per Portion Rp 7,526
DAY menu qty unit price cost ket
NASI LIWET
NASI LIWET 33 Rp 1,148 Rp 37,868
TEMPE OREK 33 Rp 1,553 Rp 51,253
TELOR DADAR 33 Rp 1,488 Rp 49,088
BAKWAN 33 Rp 1,100 Rp 36,300
Wednesday
Rp -

TOTAL Rp 174,508
COST per Portion Rp 5,288
DAY menu qty unit price cost ket
ayam lengkuas
AYAM LENGKUAS 33 Rp 6,063 Rp 200,063
NASI PUTIH 33 Rp 990 Rp 32,670
SAMBAL 33 Rp 236 Rp 7,776
Thursday LALABAN Rp 5,000 Rp 5,000
Rp -

TOTAL Rp 245,508
COST per Portion Rp 7,440
DAY menu qty unit price cost ket
NASI GORENG
NASI GORENG 33 Rp 2,378 Rp 78,458
telor dadar sayur 33 Rp 1,536 Rp 50,700
KERUPUK 200 GR Rp 20,000 Rp 4,000
lalaban Rp 5,000 Rp 5,000
Friday
Rp -
Rp -
Rp -
Rp 138,158
COST per Portion Rp 4,187
DAY cost per day sub-total
Monday Rp 129,530
Tuesday Rp 248,354 Rp1,038,058
Wednesday Rp 174,508
Thursday Rp 245,508 BALANCE
Friday Rp 138,158
TOTAL Rp 936,058
average/days Rp 187,212 -Rp48,058
Q FACTOR
garam 10000
penyedap rasa 5000
royco 15000
minyak 45000
kerupuk 20000
gula merah 7000
total 102000
 EDR PERIODE 20-27 NOV 2018
COST PER PERSON Rp6,000 162 pax portion TOTAL COST Rp 972,000
DAY menu qty unit price cost ket

ayam goreng 20 pax Rp 5,938 Rp 118,750.00

nasi liwet 20 pax Rp 1,234 Rp 24,687.50
sambal 20 pax Rp 236 Rp 4,712.50
lalaban Rp 5,000 Rp 5,000.00
kerupuk 200 gr Rp 20,000.00 Rp 4,000.00
MONDAY
Rp -
Rp -
Rp -
Rp -
Rp -
TOTAL Rp 157,150
COST per Portion Rp 7,858

.
DAY menu qty unit price cost ket

NASI Gurih 19 pax Rp 1,234 Rp 23,453.13

tempe orek 19 pax Rp 1,553 Rp 29,509.38
telor ceplok belado 19 pax Rp 1,713 Rp 32,537.50
sambal 19 pax Rp 236 Rp 4,476.88
kerupuk 200 gr Rp 20,000.00 Rp 4,000.00
Tuesday
lalaban Rp 5,000 Rp 5,000.00
Rp -
Rp -
Rp -
Rp -
TOTAL Rp 98,977
COST per Portion Rp 5,209
DAY menu qty unit price cost ket

nasi goreng 20 pax Rp 2,378 Rp 47,550.00

telor dadar sayur 20 pax Rp 1,536.36 Rp 30,727.27
kerupuk 200 gr Rp 20,000.00 Rp 4,000.00
Lalaban Rp 5,000.00 Rp 5,000.00
Rp -
Wednesday Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
TOTAL Rp 87,277
COST per Portion Rp 4,364
DAY menu qty unit price cost ket

ayam goreng balado 24 pax Rp 5,937.50 Rp 142,500.00

nasi putih 24 pax Rp 990.00 Rp 23,760.00
LALABAN Rp 5,000 Rp 5,000.00
kerupuk 200 gr Rp 20,000.00 Rp 4,000.00
Rp -
Thursday
Rp -
Rp -
Rp -
Rp -
Rp -
Thursday

TOTAL Rp 175,260
COST per Portion Rp 7,303
DAY menu qty unit price cost ket

nasi putih 25 pax Rp 990.00 Rp 24,750.00

oseng sawi putih 25 pax Rp 837.88 Rp 20,946.97
fuyunghai 25 pax Rp 3,606.67 Rp 90,166.67
kerupuk 200 gr Rp 20,000.00 Rp 4,000.00
Rp -
Friday
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 139,864
COST per Portion Rp 5,595
DAY menu qty unit price cost ket

nasi putih 27 pax Rp 990.00 Rp 26,730.00

tumis buncis daging cincang 27 pax Rp 1,900.00 Rp 51,300.00
kerupuk 200 gr Rp 20,000.00 Rp 4,000.00
telor dadar sayur 27 pax Rp 1,536.36 Rp 41,481.82
Rp -
Saturday Rp -
Rp -
Rp -
Rp -
Rp 123,512
COST per Portion Rp 4,575
menu qty unit price cost
DAY ket
nasi putih 27 pax Rp 990.00 Rp 26,730.00
gule telor 27 pax Rp 2,456.25 Rp 66,318.75
daun singkong Rp 10,000.00 Rp 10,000.00
perkedel kentang 27 pax Rp 1,251.52 Rp 33,790.91
kerupuk 200 gr Rp 20,000.00 Rp 4,000.00
Rp -
Sunday Rp -
Rp -
Rp -
Rp -
Rp 140,840
COST per Portion Rp 5,216
DAY cost per day sub-total
Monday Rp 157,150
Tuesday Rp 98,977 Rp971,879
Wednesday Rp 87,277
Thursday Rp 175,260 BALANCE
Friday Rp 139,864
Saturday Rp 123,512
Sunday Rp 140,840 Rp121
TOTAL Rp 922,879
average/days Rp 131,840
Q FACTOR
garam 10000
penyedap rasa 10000
royco 6000
minyak 23000
total 49000