PAKET LEBARAN 1 /4porsi

No Ingredient Qty Unit Size Unit Price Total Price

1 Ketupat 4 Port 1 Rp 2,000.00 Rp 8,000.00
2 Opor ayam 4 Port 1 Rp 10,500.00 Rp 42,000.00
3 Telur Pindang 4 Port 1 Rp 4,100.00 Rp 16,400.00
4 Sambal Goreng Ati 4 port 1 Rp 11,000.00 Rp 44,000.00
5 Sayur Godog 4 port 1 Rp 8,250.00 Rp 33,000.00
6 Kerupuk Udang 4 Port 1 Rp 1,300.00 Rp 5,200.00
7 Sambeal Terasi 4 Port 1 Rp 5,100.00 Rp 20,400.00

Sub Total Rp 169,000.00

Q Factor 10% Rp 16,900.00
Total Food Cost Rp 185,900.00
Food Cost % 35%
Preliminary Selling Price Rp 531,142.86

PAKET LEBARAN 2 /4 porsi

No Ingredient Qty Unit Size Unit Price Total Price

1 Ketupat 4 Port 1 Rp 2,000.00 Rp 8,000.00
2 Empal Daging 4 Port 1 Rp 18,200.00 Rp 72,800.00
3 Opor Ayam 4 Port 1 Rp 10,500.00 Rp 42,000.00
4 Sambel Goreng Ati 4 Port 1 Rp 11,000.00 Rp 44,000.00
5 Sayur Godog 4 Port 1 Rp 8,250.00 Rp 33,000.00
6 Kerupuk udang 4 Port 1 Rp 1,300.00 Rp 5,200.00
7 Sambel terasi 4 Port 1 Rp 5,100.00 Rp 20,400.00
8

Sub Total Rp 225,400.00

Q Factor 10% Rp 22,540.00
Total Food cost Rp 247,940.00
Food Cost % 35%
Premilinary Selling Price Rp 708,400.00
 OPOR AYAM

No Ingredient Qty Unit Size Unit Price Total Price

1 Ayam Karkas 100 gram 1,000 Rp 30,000.00 Rp 3,000.00
2 Santan Kara 80 liter 1,000 Rp 35,000.00 Rp 2,800.00
3 Gula Jawa 35 gram 1,000 Rp 20,000.00 Rp 700.00
4 Garam 5 gram 1,000 Rp 12,500.00 Rp 62.50
5 Bawang Merah 15 gram 1,000 Rp 48,000.00 Rp 720.00
6 Bawang Putih 10 gram 1,000 Rp 40,000.00 Rp 400.00
7 Kemiri 10 gram 1,000 Rp 58,000.00 Rp 580.00
8 Jahe 10 gram 1,000 Rp 30,000.00 Rp 300.00
9 Kunyit 10 gram 1,000 Rp 14,000.00 Rp 140.00
10 Ketumbar 5 gram 1,000 Rp 38,000.00 Rp 190.00
11 Lada Putih 4 gram 1,000 Rp 120,000.00 Rp 480.00
12 Daun Salam 2 gram 1,000 Rp 10,000.00 Rp 20.00
13 Daun Jeruk 2 gram 1,000 Rp 40,000.00 Rp 80.00
14 Lengkuas 15 gram 1,000 Rp 14,000.00 Rp 210.00
15 Sereh 10 gram 1,000 Rp 12,000.00 Rp 120.00
Sub Total Rp 9,802.50
Q Factor 5% Rp 490.13
Total Food Cost Rp 10,292.63 10,500
Food Cost % 35%
Preliminary Selling Price Rp 29,407.50 29,500

TELUR PINDANG

No Ingredient Qty Unit Size Unit Price Total Price

1 Telur 70 gram 1,000 Rp 30,000.00 Rp 2,100.00
2 Bawang Merah 10 gram 1,000 Rp 48,000.00 Rp 480.00
3 Bawang Puith 5 gram 1,000 Rp 40,000.00 Rp 200.00
4 Lengkuas 5 gram 1,000 Rp 14,000.00 Rp 70.00
5 daun salam 2 gram 1,000 Rp 10,000.00 Rp 20.00
6 Ketumbar 5 gram 1,000 Rp 38,000.00 Rp 190.00
7 Kecap Manis 20 ml 1,000 Rp 27,000.00 Rp 540.00
8 Gula Jawa 10 gram 1,000 Rp 20,000.00 Rp 200.00
9 Garam 3 gram 1,000 Rp 12,500.00 Rp 37.50
Sub Total Rp 3,837.50
Q Factor 5% Rp 191.88
Total Food Cost Rp 4,029.38 4,100
Food Cost % 35%
Priliminary Selling Price Rp 11,512.50 11,600

SAMBAL GORENG ATI

No Ingredient Qty Unit Size Unit Price Total Price
1 Ati Sapi 100 gram 1,000 Rp 40,000.00 Rp 4,000.00
2 Kentang 100 gram 1,000 Rp 18,000.00 Rp 1,800.00
3 Daun Salam 5 gram 1,000 Rp 10,000.00 Rp 50.00
4 Daun Jeruk 3 gram 1,000 Rp 40,000.00 Rp 120.00
5 Bawang Putih 5 gram 1,000 Rp 40,000.00 Rp 200.00
6 Bawang Merah 10 gram 1,000 Rp 48,000.00 Rp 480.00
7 Lengkuas 5 gram 1,000 Rp 14,000.00 Rp 70.00
8 Sereh 3 gram 1,000 Rp 12,000.00 Rp 36.00
9 Kemiri 5 gram 1,000 Rp 58,000.00 Rp 290.00
10 Garam 5 gram 1,000 Rp 12,500.00 Rp 62.50
11 Gula Pasir 10 gram 1,000 Rp 17,000.00 Rp 170.00
12 Lada Putih 5 gram 1,000 Rp 120,000.00 Rp 600.00
13 Cabe Merah 15 gram 1,000 Rp 38,000.00 Rp 570.00
14 Santan Kara 50 ml 1,000 Rp 35,000.00 Rp 1,750.00
Sub Total Rp 10,198.50
Q Factor 5% Rp 509.93
Total Food Cost Rp 10,708.43 11,000
Food Cost % 33%
Preliminary Selling Price Rp 30,595.50 30,600

SAYUR GODOG

No Ingredient Qty Unit Size Unit Price Total Price

1 Labu siam 75 gram 1,000 Rp 10,000.00 Rp 750.00
2 Kunyit 15 gram 1,000 Rp 14,000.00 Rp 210.00
3 Santan Kara 100 ml 1,000 Rp 35,000.00 Rp 3,500.00
4 Bawang Merah 15 gram 1,000 Rp 48,000.00 Rp 720.00
5 Bawang Putih 10 gram 1,000 Rp 40,000.00 Rp 400.00
6 Lengkuas 15 gram 1,000 Rp 14,000.00 Rp 210.00
7 Daun Jeruk 5 gram 1,000 Rp 40,000.00 Rp 200.00
8 Cabe Rawit 15 gram 1,000 Rp 65,000.00 Rp 975.00
9 Buncis 50 gram 1,000 Rp 16,000.00 Rp 800.00
10 Garam 5 gram 1,000 Rp 12,500.00 Rp 62.50
Sub Total Rp 7,827.50
Q Factor 5% Rp 391.38
Total Food cost Rp 8,218.88 8,250
Food Cost % 35%
Preliminary Food Cost Rp 23,482.50 23,500

SAMBEL TERASI

No Ingredient Qty Unit Size Unit Price Total Price

1 Cabe Rawit 15 gram 1,000 Rp 65,000.00 Rp 975.00
2 Cabe Merah 30 gram 1,000 Rp 38,000.00 Rp 1,140.00
 3 Bawang Merah 10 gram 1,000 Rp 48,000.00 Rp 480.00
4 Bawang Putih 5 gram 1,000 Rp 40,000.00 Rp 200.00
5 Tomat Merah 20 gram 1,000 Rp 14,000.00 Rp 280.00
6 Terasi Juek 5 gram 1,000 Rp 12,000.00 Rp 60.00
7 Gula merah 3 gram 1,000 Rp 20,000.00 Rp 60.00
8 Garam 2 gram 1,000 Rp 12,500.00 Rp 25.00
9
Sub Total Rp 3,220.00
Q Factor 5% Rp 161.00
Total Food cost Rp 3,381.00 5,100
Food Cost % 35%
Preliminary Selling Price Rp 9,660.00 14,600

EMPAL DAGING

No Ingredient Qty Unit Size Unit Price Total Price

1 Daging Gandik 100 gram 1,000 130,000 13000
2 Ketumbar 20 gram 1,000 38,000 760
3 Bawang Putih 15 gram 1,000 40,000 600
4 Lengkuas 15 gram 1,000 14,000 210
5 Daun Salam 5 gram 1,000 10,000 50
6 Garam 5 gram 1,000 12,500 62.5
7 Gula Merah 20 gram 1,000 20,000 400
8 Asam Jawa 10 gram 1,000 14,000 140
9 Minyak goreng 100 ml 1,000 21,000 2100
10

Sub Total 17322.5

Q Factor 5% 866.125
Total Food Cost 18188.625 18,200
Food Cost % 35%
Preliminary Selling Price 51967.5 52,000

KERUPUK UDANG

No Ingredient Qty Unit Size Unit Price Total Price

1 Kerupuk udang 5 gram 1,000 35,000 175
2 Minyak Goreng 50 ml 1,000 21,000 1050
3
4
5
Sub Total 1225
Q Factor 5% 61.25
Total Food Cost 1286.25 1,300
Food Cost % 35%
Preliminary Selling price 3675 3,700