A. Background
Along with the times and the environment then people are now starting to be careful in choosing and buying something. One of the things where people are very careful and meticulous in choosing and buying is when people buy food. In the old days people buy food just based on tastes good and cheap, it is primarily for high society down. Two things that is the top priority in buying food. They were not so concerned about the nutrients and nutrients contained in the food they buy. But lately the tendency of our society to buy food is pay attention to taste, nutrients contained in these foods, then think about the price. Therefore, an option many human bread for snacks, which in terms of taste, the bread offers quite a lot to offer and tasty flavors, in terms of nutrition also meet human nutritional needs, in terms of price, the bread is within easy reach of all circles of society.
From the
above phenomenon is very suitable and potential when we set up a business
selling toast, which in terms of taste meets good taste, in terms of nutrition
toast accordance with what is desired by consumers because it contains
carbohydrates, protein etc. In terms of price toast fairly easy to reach all
levels of society. Moving on it and driven by dreams, we will establish a
business this toast with the name "BREAD FUEL CHOBA" which is our
project in mengarugi the lecture. To place of business we chose places around
the campus area Gunadarma are located Jalan KH Noer Ali Kalimalang, because its
prospects are very good, judging from its strategic location at the number of
students who would have been familiar with the food products that we offer,
enabling this business continues to grow , Place of business for a while is the
result of a rental place in relation to funding constraints, the worker might
only two (2) people to help smooth in running the business.
B. Business Excellence
The business advantage of "Bread Fuel CHOBA" among others, as follows:
1.
Raw materials are easily available.
2.
Making a product that is not
complicated.
3.
The product is marketed and popular
with the public, especially to children, adolescents, adults, to the elderly.
4.
Capital is not too big.
5.
The tools used simple.
6.
The process of making easy.
C. Product Features
The benefits of the products of " Bread Fuel
CHOBA " between lan, as
follows:
a. Food is a popular all circles
b. Halal, practical and hygienic
c. affordable
d. Tasty, delicious and contains no preservatives
e. Contains sufficient nutrients, such as carbohydrates,
proteins, etc.
D. Systematic Product Marketing
1. Market Overview
On the product
"Toast Ice Cream" was put on the production system directly. Ie from
producers directly to consumers.
The target consumer / purchaser covering all levels of
society, which is still in the marketing area of Pekalongan City and
surrounding areas.
2. Product Marketing Strategy
Marketing strategies that I have done in the form of the production
process and promotion process.
1) Production Process
· Products
a. Always perform a new innovation for customer
satisfaction.
b. Accept criticism and suggestions every production
process, in order to advance the efforts to always favored by all circles.
c. In this product I will accept orders if there are
customers who want it.
· Price
The unit price
per serving is Rp 4,000
· Sales Pipeline
Sold through the
shop because I think it is simpler, so that consumers can visit easily.
2) Promotion Process
Products will
I promote through radio, leaflets and brochures so as to increase market
opportunities.
E. FINANCIAL PLANNING
A. Costing
* The cost of procurement of materials for 30 servings
As for the financing of materials for 30 servings
· The cost of procurement of materials for 30 servings /
day, 900 servings / month
1. The main ingredient
1) The bread as much as 3 packs @ Rp 6,000 to Rp 18,000
2) Chocolate and Banana @ Rp 15,000 to Rp 15,000
3) Margarine taste @Rp 4,000 Rp 4,000
4) Butter (rainbow) 3 packs @Rp 6,000 Rp 18,000 +
Total of main ingredients Rp 55,000
Direct production costs
1) The labor cost Rp 15,000 / day Rp 450,000 / month
2) The cost of transport purchase of Rp
1,000 / day RP 30,000 / month
3) Fuel costs Rp 5,000 / day + Rp
150,000 / month +
Total of direct product costs Rp
21,000 / day or Rp 630,000 / month
Indirect production costs / month
1) depreciation costs Carriage of Rp 1,000 / day Rp
30,000 / month
2) Cost of equipment depreciation cook Rp 2,000 / day Rp 60,000 / month
3) depreciation costs Electricity & Water Rp
- Rp 40,000 /
month
4) depreciation costs Packaging USD / day Rp 8,900 / day + Rp 135,000 / month +
The total of products Indirect Rp
11.900 / day Rp 265,000 / month
Total production costs per month (Rp 630,000 + Rp 265,000)
Rp 895,000
Total costs per 30 servings = number of main ingredient +
the total cost of production
= Rp 55,000 + Rp 29,900
= Rp 84 900
F. Cost of goods sold
Total cost = Rp 84.900 = Rp 2.830
Portions 30
rounding = Rp 2,850
Profit 40% x Rp 2,850 = Rp 1.140 + Price per serving = Rp
3,990 to Rp 4,000 to rounding
Profit / Loss
Total proceeds from the sale portion :
30 x Rp 4,000 = Rp 120,000
The total cost of the purchase of materials : Rp
30,000 -
The gross profit of : Rp
90,000
* Production cost
Direct production costs
1) The labor cost Rp
15,000 / day Rp
450,000 / month
2) The cost of transport purchase of Rp 1,000 / day RP 30,000 / month
3) Fuel costs Rp
5,000 / day + Rp
150,000 / month +
The amount of Rp
21,000 / day or Rp 630,000 / month
G. Profit
Profit for 1 month = gross profit / day x 30 days
= Rp 65,000 x 30
= Rp 1.950.000
= Rp 1,950,000 - Total production costs / month
= Rp 1,950,000 - Rp 895,000
= Rp 1.055 million
H. Fixed Capital
No
|
Name of goods
|
Amount
|
Unit price
|
Total price
|
1
|
Cart
|
1 unit
|
3.000.000
|
3.000.000
|
2
|
Toaster
|
1 unit
|
500.000
|
500.000
|
3
|
Gas stove
|
1 unit
|
300.000
|
300.000
|
4
|
Telenan
|
2 pieces
|
15.000
|
30.000
|
5
|
Knife
|
2 pieces
|
25.000
|
50.000
|
6
|
Gas cylinders
|
1 pieces
|
100.000
|
100.000
|
7
|
Napkin
|
5 pieces
|
5.000
|
25.000
|
8
|
Solet
|
3 pieces
|
2.000
|
6.000
|
9
|
Electricity, water, etc.
|
-
|
40.000
|
40.000
|
10
|
Banana
|
1 pieces
|
10.000
|
10.000
|
|
Total Fixed Capital
|
|
|
3.970.000
|
I. Current capital
No
|
Name of goods
|
Amount
|
Unit price
|
Total price
|
1
|
Bread
|
30 wrap
|
6.000
|
180.000
|
2
|
Jam
|
15 packs
|
6.000
|
90.000
|
3
|
Chocolate
|
10 pack
|
15.000
|
150.000
|
4
|
Butter
|
18 wrap
|
4.000
|
72.000
|
5
|
Gas
|
2 pieces
|
14.500
|
72.500
|
6
|
paper eating
|
Packet (Contents 100 pieces)
|
20.000
|
20.000
|
7
|
Plastic
|
3 packs
|
5.000
|
15.000
|
|
Total Current
capital
|
|
|
599.500
|
Total Capital =
Total Fixed Capital + Total Capital Current
= Rp 4.101 million + Rp 599 500
= Rp 4.7005 million
Equity = Total Capital - Cost of Materials
= Rp 4.7005 million - Rp 55,000
= Rp 4.6455 million
= Rp 4.101 million + Rp 599 500
= Rp 4.7005 million
Equity = Total Capital - Cost of Materials
= Rp 4.7005 million - Rp 55,000
= Rp 4.6455 million
Thus the proposal " Bread Fuel
CHOBA " is structured as well
as possible, and we would like alhamdulillahh on terselesainya this proposal.
Hopefully for the Team Examiners and Assessors provide feedback and feel
satisfied with our results.
In preparing this proposal, we have
tried our best to resolve this proposal as well as possible, and therefore we
are sorry if there are mistakes words and so forth. And we realize that this
proposal is far from perfection, therefore we expect criticism and constructive
suggestions from dear reader. If only we
think it and hopefully this proposal benefit the readers.
Tidak ada komentar:
Posting Komentar