Scribd Logo
Upload

Welcome to Scribd!

  • Nasi Rames November 2023

    Uploaded by

    Badri Pratama
    7 views6 pages
    This document lists items including their item codes, names, quantities, costs, and net costs. It includes 6 sets of items with their material batches, yields, measurements, recipe units of measure, material costs, and recipe costs. The total net cost, cost with 10% quantity factor, selling price, and cost of goods sold percentage are provided for each set of items.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document lists items including their item codes, names, quantities, costs, and net costs. It includes 6 sets of items with their material batches, yields, measurements, recipe units of measure, material costs, and recipe costs. The total net cost, cost with 10% quantity factor, selling price, and cost of goods sold percentage are provided for each set of items.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    7 views6 pages

    Nasi Rames November 2023

    Uploaded by

    Badri Pratama
    This document lists items including their item codes, names, quantities, costs, and net costs. It includes 6 sets of items with their material batches, yields, measurements, recipe units of measure, material costs, and recipe costs. The total net cost, cost with 10% quantity factor, selling price, and cost of goods sold percentage are provided for each set of items.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 6

    Item

    No. Item Name Uom Qty Cost Nett Cost +Q.Fact 10%
    Code

    WIP0001 NASI UDUK gr 150 2,610.93


    WIP0059 BIHUN GORENG gr 20 1,088.31
    Rames WIP0118 TELUR SUWIR gr 20 922.67
    9,914.56 10,906.02
    Cumi Asin WIP0063 OREK TEMPE gr 20 541.73
    WIP0032 TUMIS CUMI ASIN gr 30 4,598.69
    WIP0078 SAMBAL KACANG gr 10 152.22

    WIP0001 NASI UDUK gr 150 2,610.93


    WIP0059 BIHUN GORENG gr 20 1,088.31
    Rames WIP0118 TELUR SUWIR gr 20 922.67
    Ayam 11,511.05 12,662.15
    Suwir WIP0063 OREK TEMPE gr 20 541.73
    WIP0139 DADA SUWIR PEDES gr 30 6,195.18
    WIP0078 SAMBAL KACANG gr 10 152.22

    WIP0001 NASI UDUK gr 150 2,610.93


    WIP0059 BIHUN GORENG gr 20 1,088.31
    Rames WIP0118 TELUR SUWIR gr 20 922.67
    Empal 11,607.79 12,768.57
    Suwir WIP0063 OREK TEMPE gr 20 541.73
    WIP0084 EMPAL SUWIR gr 20 6,291.92
    WIP0078 SAMBAL KACANG gr 10 152.22

    WIP0001 NASI UDUK gr 150 2,610.93


    WIP0059 BIHUN GORENG gr 20 1,088.31
    Rames WIP0118 TELUR SUWIR gr 20 922.67
    Oseng 13,012.78 14,314.06
    Daging WIP0063 OREK TEMPE gr 20 541.73
    WIP0126 OSENG DAGING gr 40 7,696.91
    WIP0078 SAMBAL KACANG gr 10 152.22

    WIP0001 NASI UDUK gr 150 2,610.93


    WIP0059 BIHUN GORENG gr 20 1,088.31
    Rames WIP0118 TELUR SUWIR gr 20 922.67
    Ayam 15,560.22 17,116.24
    Gor/BaK WIP0063 OREK TEMPE gr 20 541.73
    WIP0146 AYAM GORENG/BAKAR Pcs 1 10,244.35
    WIP0078 SAMBAL KACANG gr 10 152.22

    WIP0001 NASI UDUK gr 150 2,610.93


    WIP0059 BIHUN GORENG gr 20 1,088.31
    Rames WIP0118 TELUR SUWIR gr 20 922.67
    Paru 7,814.56 8,596.02
    Balado WIP0063 OREK TEMPE gr 20 541.73
    WIP0075 PARU BALADO gr 30 2,498.69
    WIP0078 SAMBAL KACANG gr 10 152.22
    Price COGS

    26,000 41.95%

    26,000 48.70%

    26,000 49.11%

    26,000 55.05%

    26,000 65.83%

    26,000 33.06%
    Item Code User Description System Description Lost Yield UNIT

    WIP0001 NASI UDUK 150gr WIP NASI UDUK ORIGINAL -68.26% 168.26% GRAM
    WIP0059 BIHUN GORENG 20gr WIP BIHUN GORENG 71.24% 28.76% GRAM
    1 WIP0118 TELUR SUWIR 20gr WIP TELUR SUWIR 45.35% 54.65% GRAM
    WIP0063 OREK TEMPE 20gr WIP TEMPE OREK 42.00% 58.00% GRAM
    WIP0032 TUMIS CUMI ASIN 30gr WIP TUMIS CUMI ASIN 46.11% 53.89% GRAM
    WIP0078 SAMBAL KACANG 10gr WIP SAMBAL KACANG 15.34% 84.66% GRAM

    Item Code User Description System Description Lost Yield UNIT

    WIP0001 NASI UDUK 150gr WIP NASI UDUK ORIGINAL -68.26% 168.26% GRAM
    WIP0059 BIHUN GORENG 20gr WIP BIHUN GORENG 71.24% 28.76% GRAM
    2 WIP0118 TELUR SUWIR 20gr WIP TELUR SUWIR 45.35% 54.65% GRAM
    WIP0063 OREK TEMPE 20gr WIP TEMPE OREK 42.00% 58.00% GRAM
    WIP0139 DADA SUWIR PEDES 30gr WIP AYAM DADA SUWIR PEDA 75.76% 24.24% GRAM
    WIP0078 SAMBAL KACANG 10gr WIP SAMBAL KACANG 15.34% 84.66% GRAM

    Item Code User Description System Description Lost Yield UNIT

    WIP0001 NASI UDUK 150gr WIP NASI UDUK ORIGINAL -68.26% 168.26% GRAM
    WIP0059 BIHUN GORENG 20gr WIP BIHUN GORENG 71.24% 28.76% GRAM
    3 WIP0118 TELUR SUWIR 20gr WIP TELUR SUWIR 45.35% 54.65% GRAM
    WIP0063 OREK TEMPE 20gr WIP TEMPE OREK 42.00% 58.00% GRAM
    WIP0084 EMPAL SUWIR 20gr WIP EMPAL SUWIR 28.57% 71.43% GRAM
    WIP0078 SAMBAL KACANG 10gr WIP SAMBAL KACANG 15.34% 84.66% GRAM

    Item Code User Description System Description Lost Yield UNIT

    WIP0001 NASI UDUK 150gr WIP NASI UDUK ORIGINAL -68.26% 168.26% GRAM
    WIP0059 BIHUN GORENG 20gr WIP BIHUN GORENG 71.24% 28.76% GRAM
    4 WIP0118 TELUR SUWIR 20gr WIP TELUR SUWIR 45.35% 54.65% GRAM
    WIP0063 OREK TEMPE 20gr WIP TEMPE OREK 42.00% 58.00% GRAM
    WIP0126 OSENG DAGING 40gr WIP OSENG DAGING 42.73% 57.27% GRAM
    WIP0078 SAMBAL KACANG 10gr WIP SAMBAL KACANG 15.34% 84.66% GRAM
    Item Code User Description System Description Lost Yield UNIT

    WIP0001 NASI UDUK 150gr WIP NASI UDUK ORIGINAL -68.26% 168.26% GRAM
    WIP0059 BIHUN GORENG 20gr WIP BIHUN GORENG 71.24% 28.76% GRAM
    5 WIP0118 TELUR SUWIR 20gr WIP TELUR SUWIR 45.35% 54.65% GRAM
    WIP0063 OREK TEMPE 20gr WIP TEMPE OREK 42.00% 58.00% GRAM
    WIP0146 AYAM GORENG/BAKAR 1Pcs WIP AYAM BAKAR MADU 98.59% 1.41% POR
    WIP0078 SAMBAL KACANG 10gr WIP SAMBAL KACANG 15.34% 84.66% GRAM

    Item Code User Description System Description Lost Yield UNIT

    WIP0001 NASI UDUK 150gr WIP NASI UDUK ORIGINAL -68.26% 168.26% GRAM
    WIP0059 BIHUN GORENG 20gr WIP BIHUN GORENG 71.24% 28.76% GRAM
    6 WIP0118 TELUR SUWIR 20gr WIP TELUR SUWIR 45.35% 54.65% GRAM
    WIP0063 OREK TEMPE 20gr WIP TEMPE OREK 42.00% 58.00% GRAM
    WIP0075 PARU BALADO 30gr WIP PARU BALADO 33.70% 66.30% GRAM
    WIP0078 SAMBAL KACANG 10gr WIP SAMBAL KACANG 15.34% 84.66% GRAM
    Material Batch Yield Measurement Recipe UOM Material Cost Recipe Cost

    3863 6,500 150.00 GRAM 113,140.36 2,610.93


    3825 1,100 20.00 GRAM 59,857.28 1,088.31
    173.833333333333 95 20.00 GRAM 4,382.71 922.67
    2672.5 1,550 20.00 GRAM 41,984.35 541.73
    1763 950 30.00 GRAM 145,625.16 4,598.69
    5020 4,250 10.00 GRAM 64,692.77 152.22
    Nett Cost 9,914.56
    +Q.Fact 10% 10,906.02
    Selling Price 26,000.00
    COGS 41.95%

    Material Batch Yield Measurement Recipe UOM Material Cost Recipe Cost

    3863 6,500 150.00 GRAM 113,140.36 2,610.93


    3825 1,100 20.00 GRAM 59,857.28 1,088.31
    173.833333333333 95 20.00 GRAM 4,382.71 922.67
    2672.5 1,550 20.00 GRAM 41,984.35 541.73
    11759.5 2,850 30.00 GRAM 588,541.86 6,195.18
    5020 4,250 10.00 GRAM 64,692.77 152.22
    Nett Cost 11,511.05
    +Q.Fact 10% 12,662.15
    Selling Price 26,000.00
    COGS 48.70%

    Material Batch Yield Measurement Recipe UOM Material Cost Recipe Cost

    3863 6,500 150.00 GRAM 113,140.36 2,610.93


    3825 1,100 20.00 GRAM 59,857.28 1,088.31
    173.833333333333 95 20.00 GRAM 4,382.71 922.67
    2672.5 1,550 20.00 GRAM 41,984.35 541.73
    56 40 20.00 GRAM 12,583.84 6,291.92
    5020 4,250 10.00 GRAM 64,692.77 152.22
    Nett Cost 11,607.79
    +Q.Fact 10% 12,768.57
    Selling Price 26,000.00
    COGS 49.11%

    Material Batch Yield Measurement Recipe UOM Material Cost Recipe Cost

    3863 6,500 150.00 GRAM 113,140.36 2,610.93


    3825 1,100 20.00 GRAM 59,857.28 1,088.31
    173.833333333333 95 20.00 GRAM 4,382.71 922.67
    2672.5 1,550 20.00 GRAM 41,984.35 541.73
    550 315 40.00 GRAM 60,613.17 7,696.91
    5020 4,250 10.00 GRAM 64,692.77 152.22
    Nett Cost 13,012.78
    +Q.Fact 10% 14,314.06
    Selling Price 26,000.00
    COGS 55.05%
    Material Batch Yield Measurement Recipe UOM Material Cost Recipe Cost

    3863 6,500 150.00 GRAM 113,140.36 2,610.93


    3825 1,100 20.00 GRAM 59,857.28 1,088.31
    173.833333333333 95 20.00 GRAM 4,382.71 922.67
    2672.5 1,550 20.00 GRAM 41,984.35 541.73
    71 1 1.00 POR 10,244.35 10,244.35
    5020 4,250 10.00 GRAM 64,692.77 152.22
    Nett Cost 15,560.22
    +Q.Fact 10% 17,116.24
    Selling Price 26,000.00
    COGS 65.83%

    Material Batch Yield Measurement Recipe UOM Material Cost Recipe Cost

    3863 6,500 150.00 GRAM 113,140.36 2,610.93


    3825 1,100 20.00 GRAM 59,857.28 1,088.31
    173.833333333333 95 20.00 GRAM 4,382.71 922.67
    2672.5 1,550 20.00 GRAM 41,984.35 541.73
    2187 1,450 30.00 GRAM 120,769.87 2,498.69
    5020 4,250 10.00 GRAM 64,692.77 152.22
    Nett Cost 7,814.56
    +Q.Fact 10% 8,596.02
    Selling Price 26,000.00
    COGS 33.06%

    You might also like