Data needed

Quantity Produced Needed Data

Your Current/Proposed Productivity 100
Quantity produced by your other Workplace 28
Company Upgrade 20 %
Required productivity 50

Data needed to compute income

Selling Price per piece 5.377229
Current Gold Price per piece 17.3459
Current Euro Price 92.6691

Production Cost Needed Data

Wage 240 80 3

Raw Material Cost Per Piece

Raw 1
Raw 2
Raw 3 0.36 0.05
Raw 4

Summary
Qty produced 537.6
Production cost/piece 1.925
Selling Price/Piece 5.377229
Production cost/piece 1.925
After 3 months euro earned 161.8558937121
biaya lisensi
lisensi 3 months 5
upgrade 4.5
Netto 94.412928033

Quantity Produced 537.6

Current productivity hours worked required productivity
2800 8 50
Workplace Production 448
89.6
Company Upgrade 0.2 %

Teritories Teritories

Production Cost 1.925

 productivity wage/hour wage 54% Tax
2800 0.24 672 362.88

For me to sustain license

Quantity produces selling price earning per day earning/month
537.6 5.377229 2890.7983104 86723.94931
Earning in 3 Months Convert to gold Convert to euro
260171.847936 14999.04 161.8558937121
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

240

0.31 5.377229 3.452229

all pp wage raw 90d gold/90 d euro/90d
1034.88 93139.2 5369.5225 57.94297

produksi/bulan produksi/90hari
16128 48384
137894.4 44755.2 3729.6 48.43636
 Data needed

Quantity Produced Needed Data

Your Current/Proposed Productivity 200
Quantity produced by your other Workplace 20
Company Upgrade 50 %
Required productivity 50

Data needed to compute income

Selling Price per piece 3.5872
Current Gold Price per piece 11.21
Current Euro Price 93

Production Cost Needed Data

Wage 528 80 6.6

Raw Material Cost Per Piece

Raw 1
Raw 2
Raw 3 0.37 0.05
Raw 4

Summary
Qty produced 960
Production cost/piece 3.388
Selling Price/Piece 3.5872
Production cost/piece 3.388
After 3 months euro earned 297.2903225806
biaya lisensi
lisensi 3 months 5
upgrade 21
Netto -9.4912376622

Quantity Produced 960

Current productivity hours worked required productivity
4000 8 50
Workplace Production 640
320
Company Upgrade 0.5 %
0
Teritories 0 Teritories

Production Cost 3.388

 productivity wage/hour wage 54% Tax
4000 0.528 2112 1140.48

For me to sustain license

Quantity produces selling price earning per day earning/month
960 3.5872 3443.712 103311.36
Earning in 3 Months Convert to gold Convert to euro
309934.08 27648 297.2903225806
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

528

0.32 3.5872 0.1992

all pp wage raw 90d gold/90 d euro/90d
3252.48 292723.2 26112.685 280.7816

produksi/bulan produksi/90hari
28800 86400
246240 -46483.2 -3873.6 -50.3065
 Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 200
Quantity produced by your other Workplace 3
Company Upgrade 20 %
Required productivity 0.5
Harga Paper 0.63

Data needed to compute income

Selling Price per piece 0.1
Current Gold Price per piece 12.003
Current Euro Price 78.4165

Production Cost Needed Data

Wage 412.8

Raw Material Cost Per Piece Harga

Raw 1 960 604.8
Raw 2
Raw 3
Raw 4

Summary
Qty produced 11520
Production cost/piece 0.08561
Selling Price/Piece 0.1
Production cost/piece 0.08561
After 3 months euro earned 15.8510677432
biaya lisensi
lisensi 3 months 1 4500
upgrade 4.5 374.9062734316
Netto 10.3510677432 4.7809615761 15.13202932

Quantity Produced 11520

Current productivity hours worked required productivity
600 8 0.5
Workplace Production 9600
1920
Company Upgrade 0.2 %
 Production Cost 0.08561
productivity wage/hour wage 54% Tax
600 0.4128 247.68 133.7472

For me to sustain license

Quantity produces selling price earning per day earning/month
11520 0.1 165.7728 4973.184
Earning in 3 Months Convert to gold Convert to euro 414.3284179
14919.552 1242.985253687 15.8510677432 5.283689248
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)
all pp wage raw 90d gold/90 d euro/90d
986.2272 88760.448 7394.855 94.30229

produksi/bulan produksi/90hari
345600 1036800 28.8 864
34560
-54200.448
 Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 100
Quantity produced by your other Workplace 5
Company Upgrade 30 %
Required productivity 100
Harga Fabric 22 1
Harga Leather 13.5 0.5
Data needed to compute income
Selling Price per piece 39
Current Gold Price per piece 11.2
Current Euro Price 93
3
Production Cost Needed Data
Wage 528 80 6.6

Raw Material Cost Per Piece Harga

Raw 1 (1 fabric) 40 880
Raw 2 (0,5 leather) 20 270
Raw 3
Raw 4

Summary
Qty produced 52
Production cost/piece 29.9338461538
Selling Price/Piece 39
Production cost/piece 29.9338461538
After 3 months euro earned 175.2304147465
biaya lisensi
lisensi 3 months 5
upgrade 10.5
Netto 25.2350230415

Quantity Produced 52
Current productivity hours worked required productivity
500 8 100
Workplace Production 40
12
Company Upgrade 0.3 %
 Production Cost 29.9338461538
productivity wage/hour wage 54% Tax
500 0.528 264 142.56

For me to sustain license

Quantity produces selling price earning per day earning/month
52 39 2028 60840
Earning in 3 Months Convert to gold Convert to euro 5432.142857
182520 16296.42857143 175.2304147465 58.41013825
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

underwear 5
socks 5 200
gloves 5 235
shirt 5 275
pants 5 300
company 10 21
wp 23.75 5
58.75 3
10
1
0.5 2.5 0.075 100
28 2.425 115
528 27.16
all pp wage raw 90d gold/90 d euro/90d
1556.56 140090.4 12508.07 134.4954

produksi/bulan produksi/90hari
1560 4680 0.13 3.9
60840 182520
-79250.4
 Pisau Data needed
Quantity Produced Needed Data
Your Current/Proposed Productivity 100
Quantity produced by your other Workplace 5
Company Upgrade 40 %
Required productivity 300
Harga Steel 4.75 2
Harga Wood 2.85 2
Data needed to compute income
Selling Price per piece 35
Current Gold Price per piece 12.003
Current Euro Price 99.5

Production Cost Needed Data

Wage 464.8

Raw Material Cost Per Piece Harga

Raw 1 steel 37.3333333333 177.3333333333
Raw 2 wood 37.3333333333 106.4
Raw 3
Raw 4

Summary
Qty produced 18.6666666667
Production cost/piece 34.373
Selling Price/Piece 35
Production cost/piece 34.373
After 3 months euro earned 0.8819905576
biaya lisensi
lisensi 3 months 5
upgrade 21
Netto -25.1180094424

Quantity Produced 18.6666666667

Current productivity hours worked required productivity
500 8 300
Workplace Production 13.3333333333
5.3333333333
Company Upgrade 0.4 %
 Production Cost 34.373
productivity wage/hour wage 54% Tax
500 0.4648 232.4 125.496

For me to sustain license

Quantity produces selling price earning per day earning/month
18.6666666667 35 11.704 351.12
Earning in 3 Months Convert to gold Convert to euro 29.25268683
1053.36 87.7580604849 0.8819905576 0.293996853
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

3.88 46.57164 pajak

3.38 40.57014 0.5
all pp wage raw 90d gold/90 d euro/90d
641.6293333333 57746.64 4811.017 48.35193

produksi/bulan produksi/90hari
560 1680 0.046667 1.4
19600 58800
-38146.64
 Rifle Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 200
Quantity produced by your other Workplace 5
Company Upgrade 40 %
Required productivity 300
Harga Steel 5.99 10
Harga Wood 3 2
Data needed to compute income
Selling Price per piece 105
Current Gold Price per piece 12.003
Current Euro Price 78.4165

Production Cost Needed Data

Wage 464.8

Raw Material Cost Per Piece Harga

Raw 1 steel 373.3333333333 2236.2666666667
Raw 2 wood 74.6666666667 224
Raw 3
Raw 4

Summary
Qty produced 37.3333333333
Production cost/piece 85.073
Selling Price/Piece 105
Production cost/piece 85.073
After 3 months euro earned 71.1350985907
biaya lisensi
lisensi 3 months 5
upgrade 21
Netto 45.1350985907

Quantity Produced 37.3333333333

Current productivity hours worked required productivity
1000 8 300
Workplace Production 26.6666666667
10.6666666667
Company Upgrade 0.4 %
 Production Cost 85.073
productivity wage/hour wage 54% Tax
1000 0.4648 464.8 250.992

For me to sustain license

Quantity produces selling price earning per day earning/month
37.3333333333 105 743.9413333333 22318.24
Earning in 3 Months Convert to gold Convert to euro 1859.388486
66954.72 5578.165458635 71.1350985907 23.71169953
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

9.28 111.38784 pajak

8.78 105.38634 0.5
 all pp wage raw 90d gold/90 d euro/90d
3176.0586666667 285845.28 23814.49 303.6923

produksi/bulan produksi/90hari
1120 3360 0.093333 2.8
117600 352800
-168245.28
 Pistol Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 100
Quantity produced by your other Workplace 20
Company Upgrade 40 %
Required productivity 300
Harga Steel 5 6
Harga Wood 3.2 2
Data needed to compute income
Selling Price per piece 50
Current Gold Price per piece 11.05
Current Euro Price 96

Production Cost Needed Data

Wage 456

Raw Material Cost Per Piece Harga

Raw 1 steel 320 1600
Raw 2 wood 106.6666666667 341.3333333333
Raw 3
Raw 4

Summary
Qty produced 74.6666666667
Production cost/piece 44.81
Selling Price/Piece 50
Production cost/piece 44.81
After 3 months euro earned 316.742081448
biaya lisensi
lisensi 3 months 5
upgrade 150
Netto 27.8778280543 5.3806200292

Quantity Produced 74.6666666667

Current productivity hours worked required productivity
2000 8 300
Workplace Production 53.3333333333
21.3333333333
Company Upgrade 0.4 %
 Production Cost 44.81
productivity wage/hour wage 54% Tax
2000 0.456 912 492.48

For me to sustain license

Quantity produces selling price earning per day earning/month
74.6666666667 50 3733.3333333333 112000
Earning in 3 Months Convert to gold Convert to euro 10135.74661
336000 30407.239819 316.742081448 105.5806938
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)
 all pp wage raw 90d gold/90 d euro/90d
3345.8133333333 301123.2 27250.97 283.8643

produksi/bulan produksi/90hari
2240 6720 0.186667 5.6
112000 336000
-189123.2
 Granat Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 100
Quantity produced by your other Workplace 10
Company Upgrade 30 %
Required productivity 300
Harga Steel 5 5

Data needed to compute income

Selling Price per piece 54.4
Current Gold Price per piece 11.8
Current Euro Price 100

Production Cost Needed Data

Wage 456

Raw Material Cost Per Piece Harga

Raw 1 steel 133.3333333333 666.6666666667
Raw 2
Raw 3
Raw 4

Summary
Qty produced 34.6666666667
Production cost/piece 39.4876923077
Selling Price/Piece 54.4
Production cost/piece 39.4876923077
After 3 months euro earned 39.4291525424
biaya lisensi
lisensi 3 months 5
upgrade 9
Netto 25.4291525424

Quantity Produced 34.6666666667

Current productivity hours worked required productivity
1000 8 300
Workplace Production 26.6666666667
8
Company Upgrade 0.3 %
 Production Cost 39.4876923077
productivity wage/hour wage 54% Tax
1000 0.456 456 246.24

For me to sustain license

Quantity produces selling price earning per day earning/month
34.6666666667 54.4 516.96 15508.8
Earning in 3 Months Convert to gold Convert to euro 1314.305085
46526.4 3942.915254237 39.4291525424 13.14305085
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)
 all pp wage raw 90d gold/90 d euro/90d
1368.9066666667 123201.6 10440.81 104.4081

produksi/bulan produksi/90hari
1040 3120 0.086667 2.6
56576 169728
-66625.6
 Paper Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 150
Quantity produced by your other Workplace 12
Company Upgrade 30 %
Required productivity 5
Harga wood 3 0.1

Data needed to compute income

Selling Price per piece 0.7
Current Gold Price per piece 11.05
Current Euro Price 95

Production Cost Needed Data

Wage 496

Raw Material Cost Per Piece Harga

Raw 1 wood 288 864
Raw 2
Raw 3
Raw 4

Summary
Qty produced 3744
Production cost/piece 0.598
Selling Price/Piece 0.7
Production cost/piece 0.598
After 3 months euro earned 224.693498452
biaya lisensi
lisensi 3 months 5
upgrade 10.5
Netto 17.2410526316

Quantity Produced 3744

Current productivity hours worked required productivity
1800 8 5
Workplace Production 2880
864
Company Upgrade 0.3 %
 Production Cost 0.598
productivity wage/hour wage 54% Tax
1800 0.496 892.8 482.112

For me to sustain license

Quantity produces selling price earning per day earning/month
3744 0.7 2620.8 78624
Earning in 3 Months Convert to gold Convert to euro 7115.294118
235872 21345.88235294 224.693498452 74.89783282
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

5 475 5248.75 58.31944 83.31349

all pp wage raw 90d gold/90 d euro/90d
2238.912 201502.08 18235.48 191.9524

produksi/bulan produksi/90hari
112320 336960 9.36 280.8
78624 235872
-122878.08
 Grapes Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 200
Quantity produced by your other Workplace 15
Company Upgrade 30 %
Required productivity 30

Data needed to compute income

Selling Price per piece 2.25
Current Gold Price per piece 11.1
Current Euro Price 95

Production Cost Needed Data

Wage 500

Raw Material Cost Per Piece Harga

Raw 1 wood 0 0
Raw 2
Raw 3
Raw 4

Summary
Qty produced 1040
Production cost/piece 2.2211538462
Selling Price/Piece 2.25
Production cost/piece 2.2211538462
After 3 months euro earned 199.7155049787
biaya lisensi
lisensi 3 months 5
upgrade 6
Netto -8.439544808

Quantity Produced 1040

Current productivity hours worked required productivity
3000 8 30
Workplace Production 800
240
Company Upgrade 0.3 %
 Production Cost 2.2211538462
productivity wage/hour wage 54% Tax
3000 0.5 1500 810

For me to sustain license

Quantity produces selling price earning per day earning/month
1040 2.25 2340 70200
Earning in 3 Months Convert to gold Convert to euro 6324.324324
210600 18972.97297297 199.7155049787 66.57183499
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

5 475 5272.5 58.58333 26.03704

all pp wage raw 90d gold/90 d euro/90d
2310 207900 18729.73 197.155

produksi/bulan produksi/90hari
31200 93600 2.6 78
70200 210600
-137700
 Wine Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 150
Quantity produced by your other Workplace 15
Company Upgrade 30 %
Required productivity 30
Harga grapes 3 2

Data needed to compute income

Selling Price per piece 10
Current Gold Price per piece 11.1
Current Euro Price 95

Production Cost Needed Data

Wage 500

Raw Material Cost Per Piece Harga

Raw 1 wood 1200 3600
Raw 2
Raw 3
Raw 4

Summary
Qty produced 780
Production cost/piece 6.8365384615
Selling Price/Piece 10
Production cost/piece 6.8365384615
After 3 months euro earned 665.7183499289
biaya lisensi
lisensi 3 months 5
upgrade 6
Netto 199.5974395448

Quantity Produced 780

Current productivity hours worked required productivity
2250 8 30
Workplace Production 600
180
Company Upgrade 0.3 %
 Production Cost 6.8365384615
productivity wage/hour wage 54% Tax
2250 0.5 1125 607.5

For me to sustain license

Quantity produces selling price earning per day earning/month
780 10 7800 234000
Earning in 3 Months Convert to gold Convert to euro 21081.08108
702000 63243.24324324 665.7183499289 221.9061166
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

5 475 5272.5 58.58333 5.858333

all pp wage raw 90d gold/90 d euro/90d
5332.5 479925 43236.49 455.1209

produksi/bulan produksi/90hari
23400 70200 1.95 58.5
234000 702000
-245925
 Data needed to

Quantity Produced Needed Data

Your Current/Proposed Productivity 100
Quantity produced by your other Workplace 5
Company Upgrade 0 %
Required productivity 100

Data needed to compute income harga pajak

Selling Price per piece 7.496916 0.94 0.1
Current Gold Price per piece 8.9249
Current Euro Price 92

Production Cost Needed Data

Wage 160 80 2

Raw Material Cost Per Piece

Raw 1
Raw 2
Raw 3 0.3 0.05
Raw 4

Summary
Qty produced 46
Production cost/piece 2.6782608696
Selling Price/Piece 7.496916
Production cost/piece 2.6782608696
After 3 months euro earned 37.8
biaya lisensi
lisensi 3 months 5
upgrade
Netto 19.2960123777

Quantity Produced 46
Current productivity hours worked required productivity
500 8 100
Workplace Production 40
0
Company Upgrade 0 %
6
 Teritories 0.15 Teritories

Production Cost 2.6782608696

productivity wage/hour wage 54% Tax
500 0.16 80 43.2

For me to sustain license

Quantity produces selling price earning per day earning/month
46 7.496916 344.858136 10345.74408
Earning in 3 Months Convert to gold Convert to euro
31037.23224 3477.6 37.8
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

gold idr
0.84 7.496916

160

0.25 2.231225 -0.4470359

all pp wage raw 90d gold/90 d euro/90d
123.2 11088 1242.3669 13.50399

produksi/bulan produksi/90hari
1380 4140
11799 711 59.25 0.769481
 Data needed to

Quantity Produced Needed Data

Your Current/Proposed Productivity 66
Quantity produced by your other Workplace 6
Company Upgrade 20 %
Required productivity 100

Data needed to compute income harga pajak

Selling Price per piece 16.967496 0.94 0.1
Current Gold Price per piece 20.1994
Current Euro Price 92

Production Cost Needed Data

Wage 172 80 2.15

Raw Material Cost Per Piece

Raw 1
Raw 2
Raw 3 0.3 0.05
Raw 4

Summary
Qty produced 38.016
Production cost/piece 2.7591666667
Selling Price/Piece 16.967496
Production cost/piece 2.7591666667
After 3 months euro earned 31.2392347826
biaya lisensi
lisensi 3 months 5
upgrade 4.5
Netto 16.6592715809

Quantity Produced 38.016

Current productivity hours worked required productivity
396 8 100
Workplace Production 31.68
6.336
Company Upgrade 0.2 %
0
 Teritories 0 Teritories

Production Cost 2.7591666667

productivity wage/hour wage 54% Tax
396 0.172 68.112 36.78048

For me to sustain license

Quantity produces selling price earning per day earning/month
38.016 16.967496 645.036327936 19351.08984
Earning in 3 Months Convert to gold Convert to euro
58053.26951424 2874.0096 31.2392347826
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

gold idr
0.84 16.967496

172

0.25 5.04985 2.2906833

all pp wage raw 90d gold/90 d euro/90d
104.89248 9440.3232 467.35661 5.079963

produksi/bulan produksi/90hari
1140.48 3421.44
9751.104 310.7808 25.8984 0.336343
 Paper Data needed to C
Quantity Produced Needed Data
Your Current/Proposed Productivity 66
Quantity produced by your other Workplace 10
Company Upgrade 0 %
Required productivity 20
Harga wood 7.68 0.1

Data needed to compute income harga pajak

Selling Price per piece 4.03702 0.2 0
Current Gold Price per piece 20.1851
Current Euro Price 93

Production Cost Needed Data

Wage 496

Raw Material Cost Per Piece Harga

Raw 1 wood 26.4 202.752
Raw 2
Raw 3
Raw 4

Summary
Qty produced 264
Production cost/piece 2.6776
Selling Price/Piece 4.03702
Production cost/piece 2.6776
After 3 months euro earned 51.0967741935
biaya lisensi
lisensi 3 months 5
upgrade 0
Netto 12.2062503466

Quantity Produced 264

Current productivity hours worked required productivity
660 8 20
Workplace Production 264
0
Company Upgrade 0 %
 Production Cost 2.6776
productivity wage/hour wage 54% Tax
660 0.496 327.36 176.7744

For me to sustain license

Quantity produces selling price earning per day earning/month
264 4.03702 1065.77328 31973.1984
Earning in 3 Months Convert to gold Convert to euro 1584
95919.5952 4752 51.0967741935 17.03225806
Data needed to Compute Quantity/Producton Cost/ Income (Fill Up The Blues Cells)

5 465 9386.072 104.2897 25.83333

gold idr
0.2 4.03702
all pp wage raw 90d gold/90 d euro/90d
706.8864 63619.776 3151.819 33.89052

produksi/bulan produksi/90hari
7920 23760 0.66 19.8
31973.1984 95919.5952
-31646.5776