BREWERY ==> STORAGE 25 PCS

Form Input : INPU

HASIL OTOMATIS U
Wheat 0.4 gold HA
Raw 01 0 gold H
Raw 02 0 gold HASIL
Electric 0.08 gold
Water 0.08 gold
Document License 0.6 gold
Wage 7.5 idr 0.346 gold
Wage Tax 25.00 % 0.250
Kurs Euro - Gold 22.2 gold
Kurs Gold - Idr 21.7 idr
Company Upgrade 6 ====> 160% produktivitas
Company WP 8
Produktivitas Avg Worker 60.00 %

CP Raw 0.560 gold

CP Lisence 0.228 gold
CP Work 0.540 gold
CP / pcs 1.328 gold ====> 28.81835 idr

VERSI NORMAL Syarat Modal / satuan CP

Wheat 0.2 pcs 0.400 gold 0.080

Raw 01 0.5 pcs 0.000 gold 0.000
Raw 02 0.05 pcs 0.000 gold 0.000
Electric 5 pcs 0.080 gold 0.400
Water 1 pcs 0.080 gold 0.080
Document License 100 user 22.800 gold 0.228
Work ( tanpa up ) 2 hour 0.346 gold 0.864
Work ( dgn upgrade lv 8 ) 2 hour 0.346 gold 0.480
TOTAL CP

VERSI NORMAL VERSI UPGRADE LV8

Wage / jam 7.5 idr 7.5 idr
CP Selain Work 0.788 gold 0.788 gold
CP Work 0.864 gold 0.480 gold
CP / pcs 1.652 gold 1.268 gold
Banyak Produk 2.00 pcs 3.60 pcs
CP / WP 3.304 gold 4.565 gold
Banyak WP 8 WP 8 WP
CP / siklus WP 26.433 gold 36.519 gold
CP / hari 79.299 gold 109.558 gold
CP / minggu 555.091 gold 766.905 gold
CP / bulan 2378.960 gold 3286.736 gold

VERSI NORMAL VERSI UPGRADE LV8

Sales 6 gold 6 gold
CP / pcs 1.652 gold 1.268 gold
Profit 4.348 gold 4.732 gold
% Profit 263.18% 373.17%

Qty 100 pcs 100 pcs

Profit / pcs 4.348 gold 4.732 gold
Total Estimasi Profit Per 100 pcs sales 434.794 gold 473.197 gold
Total Estimasi Profit Per 100 pcs sales 19.324 euro 21.031 euro
 INPUT DI WARNA INI
HASIL OTOMATIS UTK PERHITUNGAN LBH LANJUT
HASIL CP NORMAL
HASIL CP UP 8
HASIL CP SESUAI INPUT

CP NORMAL CP UP 8

gold
gold 0.080 0.080
gold
gold
0.480 0.480
gold
gold 0.228 0.228
gold (include tax)
0.864 0.480

1.652 1.268