SENIN

Article Quantity Unit Price Total

SALAD BAR
timun 4 gr 18 72.00
carrot 3 gr 39 117.00
kobis 5 gr 18 90.00
slada 10 gr 44 440.00
DRESSING
Mayonaise 10 gr 25 250.00
APPETIZER
DESSERT
Semangka 4 slice 3 12.00
Papaya 4 slice 2 8.00
PUDING
nutrijel 15 gr 3 45.00
gula pasir 50 gr 18 900.00
santan kara 1000mili 4 mili 34 136.00
Acar
carrot 3 gr 39 117.00
timun 3 gr 18 54.00
cuka 2 gr 19 38.00
sambal trasi
trasi udang 6 gr 5 27.00
cabe merah besar 3 gr 38 114.00
tomat merah 5 gr 25 125.00
bwang merah 2 gr 32 64.00
kemiri 2 gr 55 110.00
bawang putih 3 gr 40 120.00
cabe merah kriting 2 gr 23 46.00
Hot Buffet Station
Nasi putih 30 gr 18 540.00
Nasi goreng 30 gr 18 540.00
garlic 2 gr 40 80.00
telor 50 gr 1 50.00
SOUN GORENG -
soun 30 gr 10 300.00
kobis 5 gr 11 55.00
wortel 5 gr 20 100.00
sawi hijau 6 gr 15 90.00
telor 5 gr 1 5.00
TUMIS SAYUR
posol 20 gr 20 400.00
buncis 20 gr 18 360.00
cabe merah besar 7 gr 30 210.00
garlic 4 gr 40 160.00
IKAN CABE GARAM
Ikan 30 gr 35 1,050.00
cabe kering 5 gr 20 100.00
bawang putih 2 gr 40 80.00
CRACKERS
krupuk rambak 3 gr 30 90.00
krupuk mawar 3 gr 30 90.00
SOUP TIMLO
jamur 5 gr 25 125.00
wortel 3 gr 18 54.00
soun 3 gr 53 159.00
garlic 2 gr 40 80.00
LIVE COOKING GORENGAN
tepung 10 gr 10 100.00
wortel 2 gr 20 40.00
kubis 5 gr 18 90.00
STALL KUKUSAN
kacang 10 gr 35 350.00
jagung 5 16 80.00
pisang 10 gr 25 250.00
WESTERN FOOD
Kentang wedges 100 gr 20 2,000.00
SCRAMBLE EGG
telor 50 gr 1 50.00
JAJAN PASAR 2 biji 3 6
BUBUR SUMSUM
santan kara 1000mili 5 ml 30 150
tepung beras 3 gr 7 21
BUBUR MUTIARA
mutiara sagu 10 gr 19 190
gula pasir 15 gr 18 270
Fresh Juice
guava juice 5 liter 50 mili 10 500.00
Jamu 1 liter 50 mili 6 300.00
Coffee 10 gr 24 240.00
Tea 1 pcs 760 760.00

TOTAL COST 13,000.00

Wastage Factor 1,300.00
Cost 14,300.00
Price per pax 85,000.00
Revenue nett 1 85,000.00
Cost percentage 17%
SELASA
Article Quantity Unit Price Total
SALAD BAR
timun 4 gr 18 72.00
carrot 3 gr 39 117.00
kobis 5 gr 18 90.00
slada 10 gr 44 440.00
DRESSING
Mayonaise 10 gr 25 250.00
APPETIZER
DESSERT
Semangka 4 slice 3 12.00
Papaya 4 slice 2 8.00
PUDING
nutrijel 15 gr 3 45.00
gula pasir 50 gr 18 900.00
santan kara 1000mili 4 mili 34 136.00
Acar
carrot 3 gr 39 117.00
timun 3 gr 18 54.00
cuka 2 gr 19 38.00
sambal trasi
trasi udang 6 gr 5 27.00
cabe merah besar 3 gr 38 114.00
tomat merah 5 gr 25 125.00
bwang merah 2 gr 32 64.00
kemiri 2 gr 55 110.00
bawang putih 3 gr 40 120.00
cabe merah kriting 2 gr 23 46.00
Hot Buffet Station
Nasi putih 30 gr 18 540.00
Nasi goreng 30 gr 18 540.00
garlic 2 gr 40 80.00
telor 50 gr 1 50.00
Mie goreng -
mie kuning 30 gr 13 390.00
kobis 5 gr 11 55.00
wortel 5 gr 20 100.00
sawi hijau 6 gr 15 90.00
telor 5 gr 1 5.00
CA SAYUR
sawi hijau 5 gr 15 75.00
sawi putih 5 gr 22 110.00
telor 50 gr 1 50.00
garlic 4 gr 40 160.00
Ayam goreng
ayam 30 gr 35 1,050.00
tepung maizena 3 gr 25 75.00
bawang putih 2 gr 40 80.00
CRACKERS -
krupuk rambak 3 gr 30 90.00
krupuk mawar 3 gr 30 90.00
SOUP SAYUR -
bunga kol 5 gr 25 125.00
wortel 3 gr 18 54.00
kembang kol 3 gr 25 75.00
garlic 2 gr 40 80.00
LIVE COOKING GORENGAN
tepung 10 gr 10 100.00
wortel 2 gr 20 40.00
kubis 5 gr 18 90.00
STALL KUKUSAN
kacang 10 gr 35 350.00
jagung 5 16 80.00
pisang 10 gr 25 250.00
WESTERN FOOD
Kentang wedges 100 gr 20 2,000.00
SCRAMBLE EGG
telor 50 gr 1 50.00
JAJAN PASAR 2 biji 3 6
BUBUR SUMSUM
santan kara 1000mili 5 ml 30 150
tepung beras 3 gr 7 21
BUBUR MUTIARA
mutiara sagu 10 gr 19 190
gula pasir 15 gr 18 270
Fresh Juice
guava juice 5 liter 50 mili 10 500.00
Jamu 1 liter 50 mili 6 300.00
Coffee 10 gr 24 240.00
Tea 1 pcs 760 760.00

TOTAL COST 12,246.00

Wastage Factor 1,224.60
Cost 13,470.60
Price per pax 85,000.00
Revenue nett 1 85,000.00
Cost percentage 16%
RABU
Article Quantity Unit Price Total
SALAD BAR
timun 4 gr 18 72.00
carrot 3 gr 39 117.00
kobis 5 gr 18 90.00
slada 10 gr 44 440.00
DRESSING
Mayonaise 10 gr 25 250.00
APPETIZER
DESSERT
Semangka 4 slice 3 12.00
Papaya 4 slice 2 8.00
PUDING
nutrijel 15 gr 3 45.00
gula pasir 50 gr 18 900.00
santan kara 1000mili 4 mili 34 136.00
Acar
carrot 3 gr 39 117.00
timun 3 gr 18 54.00
cuka 2 gr 19 38.00
sambal trasi
trasi udang 6 gr 5 27.00
cabe merah besar 3 gr 38 114.00
tomat merah 5 gr 25 125.00
bwang merah 2 gr 32 64.00
kemiri 2 gr 55 110.00
bawang putih 3 gr 40 120.00
cabe merah kriting 2 gr 23 46.00
Hot Buffet Station
Nasi putih 30 gr 18 540.00
Nasi goreng XO 30 gr 18 540.00
garlic 2 gr 40 80.00
cabe merah 3 gr 35 105.00
telor 50 gr 1 50.00
BIHUN GORENG -
bihun 30 gr 25 750.00
garlic 2 gr 40 80.00
kobis 5 gr 11 55.00
wortel 5 gr 20 100.00
sawi hijau 6 gr 15 90.00
telor 5 gr 1 5.00
OSENG TAHU BUNCIS
tahu 5 gr 12 60.00
bwang merah 2 gr 32 64.00
buncis 5 gr 35 175.00
cabe merah 3 gr 35 105.00
garlic 4 gr 40 160.00
IKAN SAUCE ASAM MANIS
ikan dori 30 gr 35 1,050.00
tepung terigu 3 gr 12 36.00
gula pasir 3 gr 12 36.00
sauce tomat 5 gr 17 85.00
bawang putih 2 gr 40 80.00
CRACKERS -
krupuk rambak 3 gr 30 90.00
krupuk mawar 3 gr 30 90.00
SOUP TOMYAM BAKSO -
bunga kol 5 gr 25 125.00
wortel 3 gr 18 54.00
sauce tomat 5 gr 17 85.00
bakso 5 gr 50 250.00
garlic 2 gr 40 80.00
LIVE COOKING GORENGAN
tepung 10 gr 10 100.00
wortel 2 gr 20 40.00
kubis 5 gr 18 90.00
STALL KUKUSAN
kacang 10 gr 35 350.00
jagung 5 16 80.00
pisang 10 gr 25 250.00
WESTERN FOOD
Kentang wedges 100 gr 20 2,000.00
SCRAMBLE EGG
telor 50 gr 1 50.00
JAJAN PASAR 2 biji 3 6
BUBUR SUMSUM
santan kara 1000mili 5 ml 30 150
tepung beras 3 gr 7 21
BUBUR MUTIARA
mutiara sagu 10 gr 19 190
gula pasir 15 gr 18 270
Fresh Juice
guava juice 5 liter 50 mili 10 500.00
Jamu 1 liter 50 mili 6 300.00
Coffee 10 gr 24 240.00
Tea 1 pcs 760 760.00

TOTAL COST 13,302.00

Wastage Factor 1,330.20
Cost 14,632.20
Price per pax 85,000.00
Revenue nett 1 85,000.00
Cost percentage 17%
KAMIS
Article Quantity Unit Price Total
SALAD BAR
timun 4 gr 18 72.00
carrot 3 gr 39 117.00
kobis 5 gr 18 90.00
slada 10 gr 44 440.00
DRESSING
Mayonaise 10 gr 25 250.00
APPETIZER
DESSERT
Semangka 4 slice 3 12.00
Papaya 4 slice 2 8.00
PUDING
nutrijel 15 gr 3 45.00
gula pasir 50 gr 18 900.00
santan kara 1000mili 4 mili 34 136.00
Acar
carrot 3 gr 39 117.00
timun 3 gr 18 54.00
cuka 2 gr 19 38.00
sambal trasi
trasi udang 6 gr 5 27.00
cabe merah besar 3 gr 38 114.00
tomat merah 5 gr 25 125.00
bwang merah 2 gr 32 64.00
kemiri 2 gr 55 110.00
bawang putih 3 gr 40 120.00
cabe merah kriting 2 gr 23 46.00
Hot Buffet Station
Nasi putih 30 gr 18 540.00
Nasi goreng kecap 30 gr 18 540.00
garlic 2 gr 40 80.00
kecap 3 gr 20 60.00
telor 50 gr 1 50.00
Mie goreng -
mie kuning 30 gr 13 390.00
kobis 5 gr 11 55.00
wortel 5 gr 20 100.00
sawi hijau 6 gr 15 90.00
telor 5 gr 1 5.00
ACAR KUNING
timun 5 gr 18 90.00
wortel 5 gr 20 100.00
buncis 5 gr 35 175.00
bwang merah 2 gr 32 64.00
cabe merah 3 gr 35 105.00
garlic 4 gr 40 160.00
AYAM BUMBU BALI
ayam 30 gr 35 1,050.00
cabe merah 3 gr 35 105.00
gula pasir 3 gr 12 36.00
kecap 3 gr 20 60.00
bawang putih 2 gr 40 80.00
CRACKERS -
krupuk rambak 3 gr 30 90.00
krupuk mawar 3 gr 30 90.00
SOUP SAYUR -
bunga kol 5 gr 25 125.00
wortel 3 gr 18 54.00
kembang kol 3 gr 25 75.00
garlic 2 gr 40 80.00
LIVE COOKING GORENGAN
tepung 10 gr 10 100.00
wortel 2 gr 20 40.00
kubis 5 gr 18 90.00
STALL KUKUSAN
kacang 10 gr 35 350.00
jagung 5 16 80.00
pisang 10 gr 25 250.00
STALL SOTO LENTHOK
kobis 5 gr 11 55.00
wortel 2 gr 20 40.00
kecambah 4 gr 20 80.00
singkong 10 gr 15 150.00
ayam 10 gr 35 350.00
WESTERN MENU
KENTANG WEDGES 100 gr 20 2,000.00
SCRAMBLE EGG
telor 50 gr 1 50.00
JAJAN PASAR 2 biji 3 6
ANEKA JENANG
BUBUR SUMSUM
santan kara 1000mili 5 ml 30 150
tepung beras 3 gr 7 21
BUBUR MUTIARA
mutiara sagu 10 gr 19 190
gula pasir 15 gr 18 270
Fresh Juice
guava juice 5 liter 50 mili 10 500.00
Jamu 1 liter 50 mili 6 300.00
Coffee 10 gr 24 240.00
Tea 1 pcs 760 760.00

TOTAL COST 13,406.00

Wastage Factor 1,340.60
Cost 14,746.60
Price per pax 85,000.00
Revenue nett 1 85,000.00
Cost percentage 17%
JUMAT
Article Quantity Unit Price
SALAD BAR
timun 4 gr 18
carrot 3 gr 39
kobis 5 gr 18
slada 10 gr 44
DRESSING
Mayonaise 10 gr 25
APPETIZER
DESSERT
Semangka 4 slice 3
Papaya 4 slice 2
PUDING
nutrijel 15 gr 3
gula pasir 50 gr 18
santan kara 1000mili 4 mili 34
Acar
carrot 3 gr 39
timun 3 gr 18
cuka 2 gr 19
sambal trasi
trasi udang 6 gr 5
cabe merah besar 3 gr 38
tomat merah 5 gr 25
bwang merah 2 gr 32
kemiri 2 gr 55
bawang putih 3 gr 40
cabe merah kriting 2 gr 23
Hot Buffet Station
Nasi putih 30 gr 18
Nasi goreng sayur 30 gr 18
garlic 2 gr 40
buncis 5 gr 35
wortel 3 gr 20
telor 50 gr 1
SOUN GORENG
soun 30 gr 10
kobis 5 gr 11
wortel 5 gr 20
sawi hijau 6 gr 15
telor 5 gr 1
TUMIS LABU KACANG PANJANG
labu siam 5 gr 18
kacang panjang 5 gr 15
bwang merah 2 gr 32
cabe merah 3 gr 35
garlic 4 gr 40
IKAN SAUCE TIRAM
ikan dori 30 gr 35
saus tiram 5 gr 55
cabe merah 3 gr 35
gula pasir 3 gr 12
kecap 3 gr 20
bawang putih 2 gr 40
CRACKERS
krupuk rambak 3 gr 30
krupuk mawar 3 gr 30
SOUP SAYUR
bunga kol 5 gr 25
wortel 3 gr 18
kembang kol 3 gr 25
garlic 2 gr 40
LIVE COOKING GORENGAN
tepung 10 gr 10
wortel 2 gr 20
kubis 5 gr 18
STALL KUKUSAN
DIMSUM
kulit pangsit 2 gr 10
ayam 5 gr 35
tepung terigu 3 gr 12
wortel 2 gr 20
STALL LEGEND TAHU ACAR
kobis 5 gr 11
tahu 5 gr 12
kecambah 4 gr 20
mie kuning 15 gr 13
asem 10 gr 100
WESTERN MENU
KENTANG WEDGES 100 gr 20
SCRAMBLE EGG
telor 50 gr 1
JAJAN PASAR 2 biji 3
ANEKA JENANG
BUBUR SUMSUM
santan kara 1000mili 5 ml 30
tepung beras 3 gr 7
BUBUR MUTIARA
gula pasir 15 gr 18
mutiara sagu 10 gr 19
BUBUR KETAN HITAM
ketan hitam 20 gr 27
gula pasir 15 gr 18
Fresh Juice
guava juice 5 liter 50 mili 10
cereal 20 gr 30
susu 10 mili 22
Coffee 10 gr 24
Tea 1 pcs 760

TOTAL COST
Wastage Factor
Cost
Price per pax
Revenue nett 1
Cost percentage
Total

72.00
117.00
90.00
440.00
-
250.00
-
-
12.00
8.00
-
45.00
900.00
136.00
-
117.00
54.00
38.00
-
27.00
114.00
125.00
64.00
110.00
120.00
46.00
-
540.00
540.00
80.00
175.00
60.00
50.00
-
300.00
55.00
100.00
90.00
5.00
-
90.00
75.00
 64.00
105.00
160.00
-
1,050.00
275.00
105.00
36.00
60.00
80.00
-
90.00
90.00
-
125.00
54.00
75.00
80.00
-
100.00
40.00
90.00
-
-
20.00
175.00
36.00
40.00
-
55.00
60.00
80.00
195.00
1,000.00
-
2,000.00
-
50.00
6.00
-
-
150.00
21.00
-
270.00
190.00
 -
540.00
270.00
-
500.00
600.00
220.00
240.00
760.00

15,202.00
1,520.20
16,722.20
85,000.00
85,000.00
20%
SABTU
Article Quantity Unit Price
SALAD BAR
timun 4 gr 18
carrot 3 gr 39
kobis 5 gr 18
slada 10 gr 44
DRESSING
Mayonaise 10 gr 25
APPETIZER
DESSERT
Semangka 4 slice 3
Papaya 4 slice 2
PUDING
nutrijel 15 gr 3
gula pasir 50 gr 18
santan kara 1000mili 4 mili 34
Acar
carrot 3 gr 39
timun 3 gr 18
cuka 2 gr 19
sambal trasi
trasi udang 6 gr 5
cabe merah besar 3 gr 38
tomat merah 5 gr 25
bwang merah 2 gr 32
kemiri 2 gr 55
bawang putih 3 gr 40
cabe merah kriting 2 gr 23
Hot Buffet Station
Nasi putih 30 gr 18
NASI GORENG JAWA 30 gr 18
garlic 2 gr 40
cabe merah kriting 5 gr 45
daun bawang 3 gr 25
telor 50 gr 1
BIHUN GORENG
bihun 30 gr 25
garlic 2 gr 40
kobis 5 gr 11
wortel 5 gr 20
sawi hijau 6 gr 15
telor 5 gr 1
CAPCAY SAYUR
sawi hijau 5 gr 18
kacang panjang 5 gr 15
bwang merah 2 gr 32
cabe merah 3 gr 35
garlic 4 gr 40
AYAM KUAH OPOR
ayam 30 gr 35
santan kara 1000mili 5 gr 40
cabe merah 3 gr 35
gula pasir 3 gr 12
bawang merah 3 gr 60
bawang putih 2 gr 40
CRACKERS
krupuk rambak 3 gr 30
krupuk mawar 3 gr 30
SOUP SAYUR
bunga kol 5 gr 25
wortel 3 gr 18
kembang kol 3 gr 25
garlic 2 gr 40
LIVE COOKING GORENGAN
tepung 10 gr 10
wortel 2 gr 20
kubis 5 gr 18
STALL KUKUSAN
CAKAR CHARSIU
cakar ayam 20 gr 30
angkak 2 gr 60
garlic 5 gr 40
STALL LEGEND SEGO WIWIT
kobis 5 gr 11
kacang panjang 5 gr 15
kecambah 4 gr 20
kelapa parut 15 gr 13
telor 15 gr 1
teri 5 gr 75
cabe merah kriting 10 gr 35
WESTERN MENU
KENTANG WEDGES 100 gr 20
SCRAMBLE EGG
telor 50 gr 1
JAJAN PASAR 2 biji 3
ANEKA JENANG
BUBUR SUMSUM
santan kara 1000mili 5 ml 30
tepung beras 3 gr 7
BUBUR MUTIARA
gula pasir 15 gr 18
mutiara sagu 10 gr 19
BUBUR KETAN HITAM
ketan hitam 20 gr 27
gula pasir 15 gr 18
Fresh Juice
guava juice 5 liter 50 mili 10
cereal 20 gr 30
susu 10 mili 22
Coffee 10 gr 24
Tea 1 pcs 760

TOTAL COST
Wastage Factor
Cost
Price per pax
Revenue nett 1
Cost percentage
Total

72.00
117.00
90.00
440.00

250.00

12.00
8.00

45.00
900.00
136.00

117.00
54.00
38.00

27.00
114.00
125.00
64.00
110.00
120.00
46.00

540.00
540.00
80.00
225.00
75.00
50.00
-
750.00
80.00
55.00
100.00
90.00
5.00

90.00
 75.00
64.00
105.00
160.00

1,050.00
200.00
105.00
36.00
180.00
80.00
-
90.00
90.00
-
125.00
54.00
75.00
80.00

100.00
40.00
90.00

600.00
120.00
200.00

55.00
75.00
80.00
195.00
15.00
375.00
350.00

2,000.00

50.00
6

150
21
 270
190

540
270

500.00
600.00
220.00
240.00
760.00

16,246.00
1,624.60
17,870.60
85,000.00
85,000.00
21%
MINGGU
Article Quantity Unit Price
SALAD BAR
timun 4 gr 18
carrot 3 gr 39
kobis 5 gr 18
slada 10 gr 44
DRESSING
Mayonaise 10 gr 25
APPETIZER
DESSERT
Semangka 4 slice 3
Papaya 4 slice 2
PUDING
nutrijel 15 gr 3
gula pasir 50 gr 18
santan kara 1000mili 4 mili 34
Acar
carrot 3 gr 39
timun 3 gr 18
cuka 2 gr 19
sambal trasi
trasi udang 6 gr 5
cabe merah besar 3 gr 38
tomat merah 5 gr 25
bwang merah 2 gr 32
kemiri 2 gr 55
bawang putih 3 gr 40
cabe merah kriting 2 gr 23
Hot Buffet Station
Nasi putih 30 gr 18
NASI GORENG TERI 30 gr 18
garlic 2 gr 40
Teri 5 gr 70
daun bawang 3 gr 25
telor 50 gr 1
Mie goreng
mie kuning 30 gr 13
kobis 5 gr 11
wortel 5 gr 20
sawi hijau 6 gr 15
telor 5 gr 1
BUNCIS SINGAPORE
buncis 5 gr 35
ayam cincang 10 gr 35
cabe merah 3 gr 35
garlic 4 gr 40
IKAN SAUS BANGKOK
lkan 30 gr 35
gula pasir 3 gr 12
saos bangkok 3 gr 50
bawang putih 2 gr 40
CRACKERS
krupuk rambak 3 gr 30
krupuk mawar 3 gr 30
SOUP SAYUR
bunga kol 5 gr 25
wortel 3 gr 18
kembang kol 3 gr 25
garlic 2 gr 40
LIVE COOKING GORENGAN
tepung 10 gr 10
wortel 2 gr 20
kubis 5 gr 18
STALL KUKUSAN
BAKPAO
bakpao frozen 17 gr 32
STALL LEGEND SOTO LENTHOK
kobis 5 gr 11
singkong 15 gr 15
kecambah 4 gr 20
soun 5 gr 10
ayam suir 10 gr 35
WESTERN MENU
KENTANG WEDGES 100 gr 20
SCRAMBLE EGG
telor 50 gr 1
JAJAN PASAR 2 biji 3
ANEKA JENANG
BUBUR SUMSUM
santan kara 1000mili 5 ml 30
tepung beras 3 gr 7
BUBUR MUTIARA
gula pasir 15 gr 18
mutiara sagu 10 gr 19
BUBUR KETAN HITAM
ketan hitam 20 gr 27
gula pasir 15 gr 18
Fresh Juice
guava juice 5 liter 50 mili 10
cereal 20 gr 30
susu 10 mili 22
Coffee 10 gr 24
Tea 1 pcs 760

TOTAL COST
Wastage Factor
Cost
Price per pax
Revenue nett 1
Cost percentage
Total

72.00
117.00
90.00
440.00

250.00

12.00
8.00

45.00
900.00
136.00

117.00
54.00
38.00

27.00
114.00
125.00
64.00
110.00
120.00
46.00

540.00
540.00
80.00
350.00
75.00
50.00
-
390.00
55.00
100.00
90.00
5.00

175.00
350.00
 105.00
160.00

1,050.00
36.00
150.00
80.00
-
90.00
90.00
-
125.00
54.00
75.00
80.00

100.00
40.00
90.00

544.00

55.00
225.00
80.00
50.00
350.00

2,000.00

50.00
6

150
21

270
190

540
270

500.00
600.00
 220.00
240.00
760.00

15,131.00
1,513.10
16,644.10
85,000.00
85,000.00
20%