WS PMK Reay
WS PMK Reay
WS PMK Reay
(WORK SHEET)
Disusun oleh:
MENU B
Chicken Salad with Vinaigrette and Mayonnaise
*
Cream of Corn Soup
*
Wiener Schnitzel with Tomato Sauce, Mixed Vegetables and Boiled Wedges Potato
*
Chocolate Pudding with Vanilla Sauce
*
Sandwich filling Chicken Salad
B. DAFTAR BAHAN
Harga/Satuan
No. Nama Bahan Jumlah Total Harga
Barang
1 Lettuce 50gr Rp 20.500/500gr Rp 2.050
2 Tomato 100gr Rp 25.000/1000gr Rp 2.500
3 Onion 155gr Rp 20.000/500gr Rp 6.200
4 Cucumbar 100gr Rp 12.500/250gr Rp 5.000
5 Salad Oil 200gr Rp 100.000/1000gr Rp 20.000
6 Mustard 10gr Rp 30.000/170gr Rp 1.764
7 Pepper 8gr Rp 1.000/3gr Rp 2.666
8 EggYolk 20gr Rp 15.000/500gr Rp 0.600
9 Lemon Juice 60gr Rp 7.500/500gr Rp 0.900
10 Honey 5gr Rp 22.000/150gr Rp 0.733
11 Salt 34gr Rp 7.400/500gr Rp 5.032
12 Corn 100gr Rp 14.000/1000gr Rp 1.400
13 Butter 70gr Rp 50.9000/227gr Rp 12.862
14 Chicken Stock 200gr - -
15 Fresh Milk 600gr Rp 18.500/1000gr Rp 11.100
16 Cooking Cream 25gr Rp 65.500/1000gr Rp 1.637
17 Parsley 15gr Rp 50.000/1000gr Rp 0.750
18 Slice Bread 12gr Rp 16.000/200gr Rp 0.960
19 Dori Fillet 250gr Rp 48.000/1000gr Rp 12.000
Harga/Satuan
No. Nama Bahan Jumlah Total Harga
Barang
20 Chicken Fillet 400gr Rp 30.000/500gr Rp 24.000
21 Beef 250gr Rp 50.000/250gr Rp 50.000
22 Flour 50gr Rp 14.000/1000gr Rp 0.700
23 Bread Crumb 100gr Rp 9.000/500gr Rp 1.800
24 Egg 35gr Rp 15.000/500gr Rp 1.050
25 Cooking Oil 250gr Rp 25.000/1000gr Rp 6.250
26 Carrot 50gr Rp 16.500/1000gr Rp 0.825
27 Broccoli 50gr Rp 13.800/250gr Rp 2.760
28 Turnip 50gr Rp 30.000/500gr Rp 3.000
29 Sugar 67gr Rp 15.000//1000gr Rp 1.005
30 Potato 200gr Rp 18.500/1000gr Rp 3.700
31 Tomato(Tomato Concase) 100gr Rp 25.000/1000gr Rp 2.500
32 Tomato Paste 5gr Rp 18.000/170gr Rp 0.529
33 White Stock 100gr - -
34 Garlic 5gr Rp 41.500/1000gr Rp 0.207
35 Bay Leaf 1gr Rp 19.000/50gr Rp 0.380
36 Jelly Powder 2gr Rp 2.000/20gr Rp 0.200
37 Cocoa Powder 5gr Rp 13.500/45gr Rp 1.500
38 Vanilla Essence 4gr Rp 9.500/60ml Rp 0.633
39 Corns Strach 10gr Rp 6.000/300gr Rp 0.200
40 Soft Roll 70gr - -
Total Rp 189.393
C. KALKULASI HARGA (ALA CARTE)
Menu : Chicken Salad with Vinaigrette and Mayonnaise
Total Porsi : 2
Harga/Satuan
No. Nama Bahan Jumlah Total Harga
Barang
1 Lettuce 25gr Rp 20.500/500gr Rp 1.025
2 Tomato 75gr Rp 25.000/1000gr Rp 1.875
3 Onion 25gr Rp 20.000/500gr Rp 1.000
4 Cucumbar 75gr Rp 12.500/250gr Rp 3.750
5 Chicken 150gr Rp 30.000/500gr Rp 9.000
5 Salad oil 50gr Rp 100.000/1000gr Rp 5.000
6 Mustard 5gr Rp 30.000/170gr Rp 0.882
7 Salt 2gr Rp 7.400/500gr Rp 0.029
8 Pepper 1gr Rp 1.000/3gr Rp 0.333
9 Egg yolk 1pcs Rp 15.000/500gr Rp 0.600
10 Salad oil 150gr Rp 100.000/1000gr Rp 15.000
11 Mustard 5gr Rp 30.000/170gr Rp 0.882
12 Lemon juice 10gr Rp 7.500/500gr Rp 0.150
13 Honey 5gr Rp 22.000/150gr Rp 0.733
14 Salt 2gr Rp 7.400/500gr Rp 0.029
15 Pepper 1gr Rp 1.000/3gr Rp 0.333
Total Biaya Bahan Rp 40.621
Over Head (15%) = total biaya bahan x 15% Rp 6.094
Sub Total = total biaya bahan + over head Rp 46.715
Labour Cost (20%) = sub total x 20% Rp 9.343
Total Biaya Produksi = sub total + labour cost Rp 56.058
Biaya Produksi Satuan = total biaya produksi : total porsi Rp 28.029
Harga Jual Satuan = biaya produksi satuan x 100/70 Rp 40.042
Keuntungan (30%) Rp 12.013
Menu : Cream of Corn Soup
Total Porsi :2
Harga/Satuan
No. Nama Bahan Jumlah Total Harga
Barang
1 Corn 100gr Rp 14.000/1000gr Rp 1.400
2 Butter 25gr Rp 50.9000/227gr Rp 5.605
3 Onion 50gr Rp 20.000/500gr Rp 2.000
4 Chicken stock 200gr - -
5 Fresh milk 100gr Rp 18.500/1000 Rp 1.850
6 Cooking cream 25gr Rp 1.625
Rp 65.500/1000gr
7 Salt 5gr Rp 0.074
Rp 7.400/500gr
8 Pepper 1gr Rp 0.333
Rp 1.000/3gr
9 Parsley 5gr Rp 0.250
Rp 50.000/1000gr
10 Slice bread 1gr Rp 0.960
Rp 16.000/200gr
Total Biaya Bahan Rp 14.097
Over Head (15%) = total biaya bahan x 15% Rp 2.114
Sub Total = total biaya bahan + over head Rp 16.211
Labour Cost (20%) = sub total x 20% Rp 3.242
Total Biaya Produksi = sub total + labour cost Rp 19.453
Biaya Produksi Satuan = total biaya produksi : total porsi Rp 9.726
Harga Jual Satuan = biaya produksi satuan x 100/70 Rp 13.895
Keuntungan (30%) Rp 4.168
Menu : Fish Schnitzel with Tomato Sauce, Mixed Vegetables and Boiled
Wedges Potato
Total Porsi :1
Harga/Satuan
No. Nama Bahan Jumlah Total Harga
Barang
1 Dori Fillet 250gr Rp 48.000/1000gr Rp 12.000
2 Flour 50gr Rp 14.000/1000gr Rp 0.700
3 Bread crumb 100gr Rp 9.000/500gr Rp 1.800
4 Egg 1pcs Rp 15.000/500gr Rp 1.050
5 Cooking oil 250gr Rp 25.000/1000gr Rp 6.250
6 Lemon juice 50gr Rp 7.500/500gr Rp 0.750
7 Salt 5gr Rp 7.400/500gr Rp 0.074
8 Pepper 2gr Rp 1.000/3gr Rp 0.666
9 Carrot 50gr Rp 16.500/1000gr Rp 0.825
10 Broccoli 50gr Rp 13.800/250gr Rp 2.760
Harga/Satuan
No. Nama Bahan Jumlah Total Harga
Barang
11 Turnip 50gr Rp 30.000/500gr Rp 3.000
12 Butter 10gr Rp 50.9000/227gr Rp 2.242
13 Onion 15gr Rp 20.000/500gr Rp 0.600
14 Parsley 5gr Rp 50.000/1000gr Rp 0.250
15 Salt 8gr Rp 7.400/500gr Rp 0.118
16 Pepper 1gr Rp 1.000/3gr Rp 0.333
17 Sugar 5gr Rp 15.000//1000gr Rp 0.075
18 Potato 200gr Rp 18.500/1000gr Rp 3.700
19 Butter 10gr Rp 50.9000/227gr Rp 2.242
20 Onion 15gr Rp 20.000/500gr Rp 0.600
21 Parsley 5gr Rp 50.000/1000gr Rp 0.250
22 Salt 7gr Rp 7.400/500gr Rp 0.103
23 Pepper 1gr Rp 1.000/3gr Rp 0.333
24 Tomato (tomato concase) 100gr Rp 25.000/1000gr Rp 2.500
25 Tomato paste 5gr Rp 18.000/170gr Rp 0.529
26 White stock 100gr - -
27 Butter 25gr Rp 50.9000/227gr Rp 5.605
28 Onion 50gr Rp 20.000/500gr Rp 2.000
29 Garlic 5gr Rp 41.500/1000gr Rp 0.207
30 Salt 3gr Rp 7.400/500gr Rp 0.044
31 Pepper 1gr Rp 1.000/3gr Rp 0.333
32 Sugar 2gr Rp 15.000//1000gr Rp 0.030
33 Bay leaf 1gr Rp 0.380
Rp 19.000/50gr
Total Biaya Bahan Rp 52.531
Over Head (15%) = total biaya bahan x 15% Rp 7.879
Sub Total = total biaya bahan + over head Rp 60.410
Labour Cost (20%) = sub total x 20% Rp 12.082
Total Biaya Produksi = sub total + labour cost Rp 72.492
Biaya Produksi Satuan = total biaya produksi : total porsi Rp 72.492
Harga Jual Satuan = biaya produksi satuan x 100/70 Rp 103.560
Keuntungan (30%) Rp 31.068
Menu : Wiener Schnitzel with Tomato Sauce, Mixed Vegetables and Boiled
Wedges Potato
Total Porsi :1
Harga/Satuan
No. Nama Bahan Jumlah Total Harga
Barang
1 Beef 250gr Rp 50.000/250gr Rp 50.000
2 Flour 50gr Rp 14.000/1000gr Rp 0.700
3 Bread crumb 100gr Rp 9.000/500gr Rp 1.800
4 Egg 1pcs Rp 15.000/500gr Rp 1.050
5 Cooking oil 250gr Rp 25.000/1000gr Rp 6.250
6 Lemon juice 50gr Rp 7.500/500gr Rp 0.750
7 Salt 5gr Rp 7.400/500gr Rp 0.074
8 Pepper 2gr Rp 1.000/3gr Rp 0.666
9 Carrot 50gr Rp 16.500/1000gr Rp 0.825
10 Broccoli 50gr Rp 13.800/250gr Rp 2.760
11 Turnip 50gr Rp 30.000/500gr Rp 3.000
12 Butter 10gr Rp 50.9000/227gr Rp 2.242
13 Onion 15gr Rp 20.000/500gr Rp 0.600
14 Parsley 5gr Rp 50.000/1000gr Rp 0.250
15 Salt 8gr Rp 7.400/500gr Rp 0.118
16 Pepper 1gr Rp 1.000/3gr Rp 0.333
17 Sugar 5gr Rp 15.000//1000gr Rp 0.075
18 Potato 200gr Rp 18.500/1000gr Rp 3.700
19 Butter 10gr Rp 50.9000/227gr Rp 2.242
20 Onion 15gr Rp 20.000/500gr Rp 0.600
21 Parsley 5gr Rp 50.000/1000gr Rp 0.250
22 Salt 7gr Rp 7.400/500gr Rp 0.103
23 Pepper 1gr Rp 1.000/3gr Rp 0.333
24 Tomato (tomato concase) 100gr Rp 25.000/1000gr Rp 2.500
25 Tomato paste 5gr Rp 18.000/170gr Rp 0.529
26 White stock 100gr - -
27 Butter 25gr Rp 50.9000/227gr Rp 5.605
28 Onion 50gr Rp 20.000/500gr Rp 2.000
29 Garlic 5gr Rp 41.500/1000gr Rp 0.207
30 Salt 3gr Rp 7.400/500gr Rp 0.044
31 Pepper 1gr Rp 1.000/3gr Rp 0.333
32 Sugar 2gr Rp 15.000//1000gr Rp 0.030
33 Bay leaf 1gr Rp 0.380
Rp 19.000/50gr
Total Biaya Bahan Rp 90.531
Over Head (15%) = total biaya bahan x 15% Rp 13.580
Harga/Satuan
No. Nama Bahan Jumlah Total Harga
Barang
Sub Total = total biaya bahan + over head Rp 104.111
Labour Cost (20%) = sub total x 20% Rp 20.822
Total Biaya Produksi = sub total + labour cost Rp 124.933
Biaya Produksi Satuan = total biaya produksi : total porsi Rp 124.933
Harga Jual Satuan = biaya produksi satuan x 100/70 Rp 178.476
Keuntungan (30%) Rp 53.543
E. DESAIN HIDANGAN
F. DAFTAR KEBUTUHAN ALAT