Note: Food Cost = 30%

RISOL 1000

Description risol seribuan buat nikahan kakak temen (untuk 24 pcs)

Ingredients Quantity Unit Price per unit

terigu 300 gr Rp9
telur 1 gr Rp1,400
gula 20 gr Rp9
margarin 1 gr Rp250
garam 20 gr Rp2
bawang merah 5 gr Rp23
bawang putih 10 gr Rp23
wortel 150 gr Rp13
kentang 150 gr Rp16
sosis 1 gr Rp1,200
seledri 1 gr Rp250
kaldu 1 gr Rp200
susu bubuk 1 gr Rp1,500
cabe rawit 1 gr Rp1,000
panir 1 gr Rp2,000
Total Cost
Q Factor 10%

TOTAL

Risol Mayo

Description Risol mayo 17.000?

Ingredients Quantity Unit Price per unit
Kulit Lumpia 8 pcs Rp200
Tepung 16 gr Rp9
telur 0 gr Rp1,300
mayones 50 ml Rp30
garam 2 gr Rp10
masako 5 gr Rp10
lada 2 gr Rp10
ayam 30 gr Rp38
panir 20 gr Rp20
minyak 10 gr Rp20
bawang merah 2 gr Rp36
bawang putih 2 gr Rp20
cabe 15 gr Rp2
sosis 1 gr Rp600
kotak/kemasan 1 pcs Rp1,250
seledri 1 pcs Rp100
kentang 55 gr Rp16
worel 55 gr Rp13
saos 1 pcs Rp500
Gas 1 Rp800
Air 1 Rp200
Listrik 1 Rp200
Total Cost( satu kotak)
Q Factor (resiko)10%
tenaga 15-25%
Operasional 10-20%
Keuntungan 30-50%
Marketing 10 - 50 %
TOTAL / KOTAK
GRAB 20%
JUAL GRAB

BANANA NUGGET

Description banana nugget

Ingredients Quantity Unit Price per unit
terigu 400 gr Rp9
telur 1 gr Rp1,400
gula 60 gr Rp9
pisang 700 gr Rp35
vanili 8 gr Rp10
panir 200 gr Rp20
glaze 350 gr Rp60
kotak 1 gr Rp1,250
Total Cost
Total Cost per porsi
Q Factor (resiko)10%
tenaga 15-25%
Operasional 10-20%
Keuntungan 30-50%
Marketing 10 - 50 %
HARGA JUAL
Grabfood 20%
HARGA GRAB
CORN DOG

Description corn dok satu

Ingredients Quantity Unit Price per unit
terigu 40 gr Rp9
Maizena 40 gr Rp10
susu bubuk 1 Rp200
gula 5 gr Rp9
garam 2 gr Rp2
sosis 1 gr Rp833
mozzarella 1 gr Rp3,833
mayonnaise 10 gr Rp30
saos sambal 1 gr Rp250
Panir 1 gr Rp250
tusuk sate 1 pcs Rp100
kotak 1 pcs Rp1,350
Ragi 1 Rp100
kentang goreng 100 gr Rp16
minyak 1 Rp300
Total Cost
Q Factor (resiko)10%
tenaga 15-25%
Operasional 10-20%
27000 Keuntungan 30-50%
27 Marketing 10 - 50 %
TOTAL JUAL
JUAL KE Grab 20%

kurangin harga marketing

FINAL HARGA GRAB
k temen (untuk 24 pcs)

Total Price
Rp2,700
Rp1,400
Rp180
Rp250
Rp40
Rp115
Rp230
Rp1,950
Rp2,400
Rp1,200
Rp250
Rp200
Rp1,500
Rp1,000
Rp2,000 Harga Jual 1000
Rp15,415 cost per pcs Rp707
Rp1,541.50 Profit Rp293

Rp16,957

.000?
Total Price
Rp1,600
Rp144
Rp0
Rp1,500
Rp20
Rp50
Rp20
Rp1,140
Rp400
Rp200
Rp72
Rp40
Rp30
Rp600 sosis 1pack 18.000 isi 15
 Rp1,250 harga sosis pcs 1200
Rp100 harga yang dipakai 600
Rp880
Rp715
Rp500
Rp800
Rp200
Rp200
Rp10,461 Harga jual 25000
Pajak 30% 7500
Rp1,569
Rp1,046 Cost Rp10,461
Rp6,277 Profit Rp14,539
Rp1,046
Rp20,399
Rp4,080
Rp24,479

Total Price
Rp3,600
Rp1,400
Rp540
Rp24,500
Rp80
Rp4,000
Rp21,000
Rp1,250
Rp56,370
Rp8,053 Harga jual 15000
Rp805
Rp1,208
Rp805
Rp4,026
Rp805
Rp15,703
Rp3,141 Rp11,859 Rp3,807
Rp18,844
Total Price
Rp360
Rp400
Rp200
Rp45
Rp4
Rp833
Rp3,833
Rp300 115000
Rp250 3833.333333
Rp250
Rp100
Rp1,350
Rp100
Rp1,600
Rp300
Rp9,925 Rp6,075 3200
Rp496.25 Rp2,875 12800
Rp1,985 Harga Jual 20000
Rp993 cost per pcs Rp9,925
Rp4,963 Profit Rp10,075
Rp1,985
Rp20,346
Rp4,069
Rp24,416
Rp2,035
Rp22,381
Total Cost (per pcs 10461 2615.25
Q Factor (resiko)10% 0
tenaga 15-25% 392.288
Operasional 10-20% 261.525
Keuntungan 30-50% 1569.15
Marketing 10 - 50 % 261.525
TOTAL HARGA JUAL/ PCS 5099.74
GRAB 20% 1019.95
Jual grab 6119.69
1 adonan untuh 5 corn dog

saus keju
saus keju
Somerset Special Breakfast

Description Special Somerset Breakfast

Ingredients Quantity Unit Price per unit

Wheat bread 2 pcs Rp1,870
Egg 1 pcs Rp1,600
Sausage (beef) 85 gr Rp58
Shiitake Mushroom 15 gr Rp170
Baby Spinach 15 gr Rp40
Olive Oil 5 ml Rp115
Cherry Tomatoes 15 gr Rp50
Mozzarella 20 gr Rp186
Total Cost
Q Factor 10%
Tax and Service 15%
Selling Price
TOTAL

Hot Coffee

Description Litus Houseblend Hot Coffee

Ingredients Quantity Unit Price per unit
Coffee (Whole bean Kintamani) 10 gr Rp176
Sugar 10 gr Rp8
Total Cost
Q Factor 10%
Tax and Service 15%
Selling Price
TOTAL

Hot Tea

Description Local Favorite Hot Tea

Ingredients Quantity Unit Price per unit
English Breakfast 1 pcs Rp635
Sugar 10 gr Rp8
Total Cost
Q Factor 10%
Tax and Service 15%
Selling Price
TOTAL

Total Sommerset Package

Sommerset special
Fruit Platter
Coffee
Total
 Fruit Platter

Tropical
set Breakfast Description Fruit
Platter
Total Price Ingredients Quantity Unit
Rp3,740 Watermelon 100 gr
Rp1,600 Papaya 100 gr
Rp4,930 Honeydew 100 gr
Rp2,550
Rp600
Rp575
Rp750
Rp3,720
Rp18,465
Rp1,846.50
Rp9,233
Rp61,550
Rp72,629

nd Hot Coffee
Total Price
Rp1,760
Rp80
Rp1,840
Rp184.00
Rp920
Rp6,133
Rp7,237

te Hot Tea
Total Price
Rp635
Rp80
Rp715
Rp71.50
Rp358
Rp2,383
 Rp2,812

set Package
Price
Rp72,629
Rp10,620
Rp7,237
Rp90,486
Price per unit Total Price
Rp10 Rp1,000
Rp7 Rp700
Rp10 Rp1,000
Total Cost Rp2,700
Q Factor 10% Rp270.00
Tax and Service 15% Rp1,350
Selling Price Rp9,000
TOTAL Rp10,620
Crispy Pork Belly on Rice with Sambal Matah
Authentic Balinese food, a crispy pork belly with traditional sambal mata
Description
rice, lettuce and tomato
Ingredients Quantity Unit Price per unit
Rice (Uncooked) 75 gr Rp12
Crispy Fried Pork Belly 105 gr Rp130
Sambal Matah 15 gr Rp49
Lettuce 10 gr Rp15
Tomato 10 gr Rp29
Total Cost
Q Factor 10%
Tax and Service 15%
Selling Price
TOTAL

Gado Gado

Description
Indonesian Authenthic blanched salad with peanut sauce
Ingredients Quantity Unit Price per unit
Fried Peanut 60 gr Rp52
Garlic 10 gr Rp35
Red chili 16 gr Rp75
Lime Leaves 4 gr Rp20
Coconut Milk 100 ml Rp43
Asam Jawa 5 ml Rp22
Water 25 ml Rp0
Palm Sugar 50 gr Rp45
Salt 10 gr Rp10
Carrot (Blanched) 60 gr Rp25
Long Beans (Blanched) 60 gr Rp10
Egg (Boiled) 1 pcs Rp1,600
Tempe 0.4 pcs Rp3,000
Tofu 0.4 gr Rp1,000
Lontong 100 gr Rp14
Sweet Soy Sauce 15 ml Rp45
Beansprout 60 gr Rp10
Total Cost
Q Factor 10%
Tax and Service 15%
Selling Price
TOTAL
 Mise en Place
ly with traditional sambal matah, Crispy Fried Pork Belly
tomato Yield: 950 gr
Total Price Ingredients
Rp900 Pork Belly
Rp13,658 Salt
Rp739 Soy Sauce
Rp150 Rice Vinegar
Rp290 Garlic
Rp15,737
Rp1,574
Rp7,868
Rp52,456 Sambal Matah
Rp61,898 Yield: 230 gr
Ingredients
Shallot
Garlic
Red Chili
Lime
Shrimp Paste
Olive Oil
Lemongrass
Salt
Black Pepper

Lontong
salad with peanut sauce Yield: 300 gr /3 pcs
Total Price Ingredients
Rp3,120 Rice
Rp350 Banana Leaves
Rp1,200 Water (For Steaming)
Rp80
Rp4,300
Rp110
Rp0
Rp2,250
Rp100
Rp1,500
Rp600
Rp1,600
Rp1,200
 Rp400
Rp1,367
Rp675
Rp600
Rp19,452
Rp1,945
Rp9,726
Rp64,839
Rp76,510
Amount Unit Price per unitTotal Price
1 kg Rp120,400 Rp120,400
128 gr Rp10 Rp1,280
32 ml Rp12 Rp384
43 gr Rp28 Rp1,204
10 gr Rp30 Rp300
Total Price Rp123,568

Amount Unit Price per unitTotal Price

100 gr Rp35 Rp3,500
10 gr Rp35 Rp350
5 gr Rp75 Rp375
5 ml Rp12 Rp60
5 gr Rp89 Rp445
50 ml Rp94 Rp4,700
50 gr Rp30 Rp1,500
3 gr Rp10 Rp30
3 gr Rp125 Rp375
Total Price Rp11,335

Amount Unit Price per unitTotal Price

300 gr Rp12 Rp3,600
0.5 bunch Rp1,000 Rp500
500 ml Rp0 Rp0
Total Price Rp4,100
Fruity Bowl

Description
Tropical Fruit with Yogurt
Ingredients Quantity Unit Price per unit
Yogurt 40 ml Rp80
Watermelon 50 gr Rp10
Papaya 50 gr Rp7
Honeydew 50 gr Rp10
Total Cost
Q Factor 10%
Tax and Service 15%
Selling Price
TOTAL

Choco Lava Cake

Description
Sweet cake with melted chocolate inside
Ingredients Quantity Unit Price per unit
Multi-purpose flour 115 gr Rp23
Sugar 90 gr Rp12
Salt 3 gr Rp10
Butter 35 gr Rp3
egg 1 pcs Rp1,600
chocolate powder 50 gr Rp17
chocolate chip 70 gr Rp58
baking soda 5 gr Rp83
Cream 15 gr Rp83
White chocolate 15 gr Rp96
Total Cost
Q Factor 10%
Tax and Service 15%
Selling Price
TOTAL
Fruit with Yogurt
Total Price
Rp3,200
Rp500
Rp350
Rp500
Rp4,550
Rp455
Rp2,275
Rp15,167
Rp17,897

melted chocolate inside

Total Price
Rp2,645
Rp1,044
Rp30
Rp105
Rp1,600
Rp850
Rp4,060
Rp415
Rp1,245
Rp1,440
Rp13,434
Rp1,343
Rp6,717
Rp44,780
Rp52,840