PAK DUDI RESERVASI

COST PER PERSON Rp18,500 50 portion

DAY menu qty unit price
NASI DAN CONDIMEN
NASI KUNING 50 PRT 1577
KERUPUK 2 KG Rp 20,000
BAWANG GORENG 2 KG Rp 34,000
SAMBAL 50 KG Rp 223
LALABAN 20 PRT Rp 2,500

TOTAL
COST per Portion

menu qty unit price

SIDE DISHES
TEMPE OREK 50 PRT Rp 1,640.00
SAMBAL GORENG KENTANG 50 PRT Rp 2,500.00
TELOR BELADO 50 PRT Rp 1,740.00

TOTAL
COST per Portion
menu qty unit price
MAIN COURSE
AYAM LENGKUAS 50 PRT Rp 6,342
 TOTAL
COST per Portion
menu qty unit price
BUAH POTONG
SEMANGKA
MELON
PEPAYA

TOTAL
COST per Portion
menu qty unit price

COST per Portion

menu qty unit price
COST per Portion
 TOTAL COST Rp 925,000 DAY cost per day
cost ket Rp 247,990
DIMEN Rp 294,000
Rp 78,840.00 Rp 317,090
Rp 40,000.00 Rp -
Rp 68,000.00 SHALLOT Rp -
Rp 11,150.00 Rp -
Rp 50,000.00 TOTAL Rp 859,080
Rp - average/days Rp 171,816
Rp - Q FACTOR
Rp - garam 10000
Rp - merica 5000
Rp - penyedap rasa 10000
Rp 247,990 royco 13000
Rp 4,960 minyak 50000

. total 88000
cost ket
ES
Rp 82,000.00
Rp 125,000.00
Rp 87,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp 294,000
Rp 5,880
cost ket
RSE
Rp 317,090.00
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 Rp -
Rp -
Rp 317,090
Rp 9,609
cost ket
ONG
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
cost ket

Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
cost ket

Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
 sub-total

Rp947,080

BALANCE

-Rp22,080
 Rp18,500 50 portion TOTAL COST Rp 925,000
menu qty unit price cost ket
NASI DAN CONDIMEN
NASI PUTIH 50 PRT 1260 Rp 63,000.00
KERUPUK 1 KG Rp 20,000 Rp 20,000.00
BAWANG GORENG 1 KG Rp 34,000 Rp 34,000.00 SHALLOT
SAMBAL 50 KG Rp 223 Rp 11,150.00
LALABAN 50 PRT Rp 500 Rp 25,000.00
Rp -
Rp -
Rp -
Rp -
Rp -
TOTAL Rp 153,150
COST per Portion Rp 3,063

.
menu qty unit price cost ket
SIDE DISHES
TEMPE GORENG 50 PRT Rp 1,640.00 Rp 82,000.00
SAMBAL GORENG KENTANG ATI 50 Rp 2,500.00 Rp 125,000.00
SOUP 50 PRT Rp 1,446.00 Rp 72,300.00
Rp -
TOTAL Rp 279,300
COST per Portion Rp 5,586
menu qty unit price cost ket
MAIN COURSE
AYAM LENGKUAS 50 PRT Rp 6,342 Rp 317,090.00
Rp -
Rp -
TOTAL Rp 317,090
COST per Portion Rp 9,609
menu qty unit price cost ket
BUAH POTONG
Rp -
SEMANGKA 3 Rp 10,000.00 Rp 30,000.00
Rp -
PEPAYA 4 Rp 8,000 Rp 32,000.00
Rp -
TOTAL Rp 62,000
COST per Portion Rp 1,879
DAY cost per day sub-total
Rp 153,150
Rp 279,300 Rp944,540
Rp 317,090
Rp 62,000 BALANCE
TOTAL Rp 811,540
average/days Rp 162,308
Q FACTOR -Rp19,540
garam 15000
merica 10000
penyedap rasa 13000
royco 20000
minyak 75000
total 133000
 RESERVASI PAK DUDI

TANGGAL 15-Nov-18 TOTAL PAX 50

COST PER PORTION Rp 18,500
MAIN MENU

NASI PUTIH
AYAM GORENG LENGKUAS
SAMBAL GORENG KENTANG & ATI SAPI
TEMPE GORENG

SOUP

SOUP SAYUR BENING

.
ADDITIONAL CONDIMENT

SAMBAL
LALABAN
KERUPUK
BAWANG GORENG

DESSERT

BUAH POTONG
 PORTION 50 PORTIO
AYAM GORENG LENGKUAS
NO Ingredient QTY Unit Price UOM Cost NO
1 AYAM 8500 GR Rp 32,500.00 Rp 32.50 Rp 276,250.00 1
2 BUMBU KUNING 2500 GR Rp 10,000.00 Rp 10.00 Rp 25,000.00 2
3 LENGKUAS HALUS 1500 GR Rp 10,000.00 Rp 10.00 Rp 15,000.00 3
4 SEREH 20 GR Rp 17,000.00 Rp 17.00 Rp 340.00 4
5 SALAM 20 GR Rp 25,000.00 Rp 25.00 Rp 500.00 5
6 Rp - Rp - 6
7 Rp - Rp - 7
8 Rp - Rp - 8
9 Rp - Rp - 9
10 Rp - Rp - 10
TOTAL COST Rp317,090
COST PER PRT 6342

PORTION 50 PORTIO
TEMPE OREK
NO Ingredient QTY Unit Price UOM Cost NO
1 TEMPE 3 PAPAN Rp 15,000.00 Rp 45,000.00 1
2 KECAP BANGO 2 PCS Rp 11,000.00 Rp 22,000.00 2
3 LENGKUAS 100 GR Rp 10,000.00 Rp 10.00 Rp 1,000.00 3
4 CABE MERAH 250 GR Rp 28,000.00 Rp 28.00 Rp 7,000.00 4
5 BAWANG PUTIH 200 Rp 35,000.00 Rp 35.00 Rp 7,000.00 5
6 Rp - Rp - 6
7 Rp - Rp - 7
8 Rp - Rp - 8
9 Rp - Rp - 9
10 Rp - Rp - 10
TOTAL COST Rp 82,000.00
COST PER PRT Rp1,640

PORTION 50 PORTIO
TAHU GORENG
NO Ingredient QTY Unit Price UOM Cost NO
1 TAHU 30 PAPAN Rp 2,000.00 Rp 60,000.00 1
2 BAWANG PUTIH 50 GR Rp 35,000.00 Rp 35.00 Rp 1,750.00 2
3 Rp - Rp - 3
4 Rp - Rp - 4
5 Rp - Rp - 5
6 Rp - Rp - 6
7 Rp - Rp - 7
8 Rp - Rp - 8
9 Rp - Rp - 9
 10 Rp - Rp - 10
TOTAL COST Rp 61,750.00
COST PER PRT Rp1,235

PORTION 50
SOUP
NO Ingredient QTY Unit Price UOM Cost
1 WORTEL 1000 GR Rp 12,000.00 Rp 12.00 Rp 12,000.00
2 KOL 500 GR Rp 35,000.00 Rp 35.00 Rp 17,500.00
3 KENTANG 1000 GR Rp 17,000.00 Rp 17.00 Rp 17,000.00
4 BAWANG DAUN 100 GR Rp 18,000.00 Rp 18.00 Rp 1,800.00
5 SELEDRI 100 GR Rp 10,000.00 Rp 10.00 Rp 1,000.00
6 BUNCIS 250 GR Rp 20,000.00 Rp 20.00 Rp 5,000.00
7 BAWANG PUTIH 50 GR Rp 35,000.00 Rp 35.00 Rp 1,750.00
8 AYAM 500 GR Rp 32,500.00 Rp 32.50 Rp 16,250.00
9 Rp - Rp -
10 Rp - Rp -
TOTAL COST Rp 72,300.00
COST PER PRT Rp1,446
 PORTION 50 PORTION
NASI PUTIH
Ingredient QTY Unit Price UOM Cost NO
BERAS 7000 Rp 9,000.00 Rp 9.00 Rp 63,000.00 1
Rp - Rp - 2
Rp - Rp - 3
Rp - Rp - 4
Rp - Rp - 5
Rp - Rp - 6
Rp - Rp - 7
Rp - Rp - 8
Rp - Rp - 9
Rp - Rp - 10
TOTAL COS Rp 63,000.00
COST PER 1260

PORTION 50 PORTION
TELOR BELADO
Ingredient QTY Unit Price UOM Cost NO
TELOR 3500 GR Rp 22,000.00 Rp 22.00 Rp 77,000.00 1
BUMBU BALADO 1000 GR Rp 10,000.00 Rp 10.00 Rp 10,000.00 2
Rp - Rp - 3
Rp - Rp - 4
Rp - Rp - 5
Rp - Rp - 6
Rp - Rp - 7
Rp - Rp - 8
Rp - Rp - 9
Rp - Rp - 10
TOTAL COS Rp 87,000.00
COST PER Rp1,740

PORTION 50 PORTION
SAMBAL
Ingredient QTY Unit Price UOM Cost NO
CABE RAWIT MERAH 50 GR Rp 45,000.00 Rp 45.00 Rp 2,250.00 1
CABE MERAH KERITING 100 GR Rp 37,000.00 Rp 37.00 Rp 3,700.00 2
BAWANG MERAH 50 GR Rp 34,000.00 Rp 34.00 Rp 1,700.00 3
BAWANG PUTIH 100 GR Rp 35,000.00 Rp 35.00 Rp 3,500.00 4
Rp - Rp - 5
Rp - Rp - 6
Rp - Rp - 7
Rp - Rp - 8
Rp - Rp - 9
 Rp - Rp - 10
TOTAL COS Rp 11,150.00
COST PER 223
 PORTION 50
NASI KUNING
Ingredient QTY Unit Price UOM Cost
BERAS 7000 GR Rp 9,000.00 Rp 9.00 Rp 63,000.00
BUMBU KUNING 1500 GR Rp 10,000.00 Rp 10.00 Rp 15,000.00
SEREH 20 GR Rp 17,000.00 Rp 17.00 Rp 340.00
SALAM 20 GR Rp 25,000.00 Rp 25.00 Rp 500.00
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
TOTAL COST Rp 78,840.00
COST PER PRT 1576.8

PORTION 50
TEMPE GORENG
Ingredient QTY Unit Price UOM Cost
TEMPE 10 PAPAN Rp 6,000.00 Rp 60,000.00
BAWANG PUTIH 50 GR 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 -
Rp - Rp -
TOTAL COST Rp 61,750.00
COST PER PRT Rp1,235

PORTION 50
SAMBAL GORENG KENTANG
Ingredient QTY Unit Price UOM Cost
BUMBU MERAH 1000 Rp 10,000.00 Rp 10.00 Rp 10,000.00
ATI SAPI 500 Rp 60,000.00 Rp 60.00 Rp 30,000.00
KENTANG 5000 GR Rp 17,000.00 Rp 17.00 Rp 85,000.00
Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
Rp - Rp -
 Rp - Rp -
TOTAL COST Rp 125,000.00
COST PER PRT Rp2,500