Scribd Logo
Upload

Welcome to Scribd!

  • Food Produk

    Uploaded by

    orlhttps
    4 views3 pages
    This document proposes selling two types of food items: BingBen (Bento) and SoRoNod (Sosis Rolling Noddle). For BingBen, it recommends a selling price of Rp5,000 per portion based on a cost analysis, which would yield a profit of Rp21,519 for 27 portions. For SoRoNod, the recommended selling price is Rp3,000 per box based on a cost analysis, which would yield a profit of Rp23,900 for 50 boxes. The total projected profit from selling both items is Rp67,735.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document proposes selling two types of food items: BingBen (Bento) and SoRoNod (Sosis Rolling Noddle). For BingBen, it recommends a selling price of Rp5,000 per portion based on a cost analysis, which would yield a profit of Rp21,519 for 27 portions. For SoRoNod, the recommended selling price is Rp3,000 per box based on a cost analysis, which would yield a profit of Rp23,900 for 50 boxes. The total projected profit from selling both items is Rp67,735.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views3 pages

    Food Produk

    Uploaded by

    orlhttps
    This document proposes selling two types of food items: BingBen (Bento) and SoRoNod (Sosis Rolling Noddle). For BingBen, it recommends a selling price of Rp5,000 per portion based on a cost analysis, which would yield a profit of Rp21,519 for 27 portions. For SoRoNod, the recommended selling price is Rp3,000 per box based on a cost analysis, which would yield a profit of Rp23,900 for 50 boxes. The total projected profit from selling both items is Rp67,735.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    PROPOSAL

    * Harga Jual Usaha Boga *

    Nama:

    J Dian Anggraeni
    J Elsa Iswandini
    J NoorLiana
    J Sechlina Desy P.W.

    SMK Gema Gawita Tangerang


    2011/2012
    A. Food Name : BingBen (Bento)

    Course : Main Course

    Yield : 27 Porsi

    1. Row Material

    No Ket. Unit
    Ingridient Spesific Quantity Unit Cost Total Cost
    . Cost
    1 Beras Kering, Pera 1,5 Liter Rp 7.000 Rp 10.500 /Liter
    2 Telur Lokal, Butir 250 Gram Rp 18.000 Rp 4.000 /Kg
    3 Sosis Beku 800 Gram Rp 22.700 Rp 22.700 -
    4 Nugget Beku, Curah 623 Gram Rp 22.000 Rp 13.262 /Kg
    5 Wortel Import, Segar 404 Gram Rp 6.750 Rp 2.768 /Pcs
    6 Jagung Lokal 2 Pcs Rp 1.500 Rp 3.000 /Pcs
    7 Brokoli Lokal, Segar 250 Gram Rp 16.552 Rp 4.138 /Kg
    8 Mayonnaise Botolan 250 Gram Rp 12.497 Rp 12.497 -
    9 Mikka Plastik 25 Lembar Rp 300 Rp 7.500 /Pcs
    10 Sendok Plastik 25 Pcs Rp 105 Rp 2.640 /Pcs
    11 Sauce ABC Sachet 1 Pax (25pcs) Rp 237 Rp 5.934 /Pax
    Jumlah Rp 88.939

    Row Material = Rp 88.939,-

    2. Biaya Produksi 10 % x Rp 88.939,- = Rp 8.893,-

    3. Cost Labour 17,5 % x Rp 88.939,- = Rp 15.564,-

    Rp 113.396
    4. Cost of Good Material : = Rp 4.199,-/Porsi
    27 Porsi

    5. Asumsi Profit 19 % x Rp 4.199,- = Rp 797,-/porsi

    Profit 119 % x Rp 4.199,- = Rp 4.996,-/porsi => Rp 5.000,-/Porsi

    *27 porsi X Rp 797,-/porsi = Rp 21.519,-

    *Produksi 1 (27 porsi) + Produksi 2 (28 porsi) = Rp 43.835,-


    B. Food Name : SoRoNod (Sosis Rolling Noddle)
    Course : Snack
    Yield : 50 Box

    1. Row Material

    ket.
    No
    Ingridient Spesific Quantity Unit Cost Total Cost Unit
    .
    cost
    1 Sosis Beku 2 kg Rp 23.000 Rp 46.000 /kg
    2 mie cap 2 telur kering, lokal 800 gr Rp 12.653 Rp 10.123 /kg
    3 royco ayam bubuk, sachet 6 pcs Rp 500 Rp 3.000 /pcs
    4 Mayonnaise refill, kemasan 1,25 kg Rp 19.998 Rp 22.497 /kg
    5 Mikka Plastik 50 lembar Rp 150 Rp 7.500 /pcs
    6 sauce ABC Sachet 50pcs Rp 237 Rp 11.850 /pcs
    7 Telur lokal, butir 250 gr Rp 18.000 Rp 4.000 /kg
    Jumlah Rp 104.970,-

    Row Material = Rp 121.500,-

    2. Biaya produksi 10 % x Rp 104.970,- = Rp 10.490,-

    3. Cost Labour 10 % x Rp 104.970,- = Rp 10.4900,-

    ¿
    4. Cost of Good Material : Rp 125.950 ,− 50 Porsi ¿ = Rp 2.519,-

    5. Asumsi Profit 19 % x Rp 2.519,- = Rp 478,-/box

    Profit 119% x Rp 2.519,- = Rp 2.997,- => Rp 3.000,-

    *50 box × Rp 478,-/box = Rp 23.900,-

    J Keuntungan keseluruhan:
    J P.1 + P.2 = Rp 43.835,- + Rp 23.900,- ===> Rp 67.735,-

    You might also like