Analisa Sederhana:
1 biji: - 1 plastik, 1 stiker, 100gr, 5gr
garam, 5gr bumbu, 1ml minyak,
|
Jumlah
|
|
untung
|
Kardus
|
Berat
|
Modal produksi
|
|
1 biji
|
|
1000
|
-
|
100gr
|
1000
|
|
5 biji
|
|
5000
|
-
|
500gr
|
5000
|
|
10 biji
|
|
10.000
|
-
|
1kg
|
10.000
|
|
20 biji
|
|
20.000
|
-
|
2kg
|
20.000
|
|
30 biji
|
|
30.000
|
1 kardus
|
3kg
|
30.000
|
|
50 biji
|
|
50.000
|
-
|
5kg
|
50.000
|
|
60 biji
|
|
60.000
|
2 kardus
|
6kg
|
60.000
|
|
90 biji
|
|
90.000
|
3 kardus
|
9kg
|
90.000
|
|
100 biji
|
|
100.000
|
-
|
10kg
|
100.000
|
|
120 biji
|
|
120.000
|
4 kardus
|
1,2kg
|
120.000
|
|
150 biji
|
|
150.000
|
5 kardus
|
1,3kg
|
150.000
|
|
300 biji
|
|
300.000
|
10 kardus
|
30kg
|
300.000
|
|
1.500 biji
|
|
1.500.000
|
50 kardus
|
150kg
|
1.500.000
|
|
3.000 biji
|
|
3.000.000
|
100 kardus
|
300kg
|
3.000.000
|
|
10.000 biji
|
|
10.000.000
|
|
1ton
|
10.000.000
|
|
15.000 biji
|
|
15.000.000
|
500 kardus
|
1,5ton
|
15.000.000
|
|
30.000 biji
|
|
30.000.000
|
1000 kardus
|
3ton
|
30.000.000
|
|
|
|
|
|
|
|
|
Jumah
|
|
Laba
|
Omset
|
Isi
|
|
|
1 kardus
|
|
30.000
|
75.000
|
30
|
|
|
5 kardus
|
|
150.000
|
375.000
|
150
|
|
|
10 kardus
|
|
300.000
|
750.000
|
300
|
|
|
50 kardus
|
|
1.500.000
|
3.750.000
|
1.500
|
|
|
100 kardus
|
|
3.000.000
|
7.500.000
|
3.000
|
|
|
500 kardus
|
|
15.000.000
|
37.500.000
|
15.000
|
|
|
1000 kardus
|
|
30.000.000
|
75.000.000
|
30.000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Target 1 minggu
|
|
Laba
|
Produksi perhari
|
Jumlah kardus
|
Laba 1 bulan
|
|
30 biji
|
|
30.000 : 7 hari
|
4 biji
|
1 kardus
|
120.000
|
|
150 biji
|
|
150.000 : 7 hari
|
21 biji
|
5 kardus
|
600.000
|
|
300 biji
|
|
300.000 : 7 hari
|
50 biji
|
10 kardus
|
1.200.000
|
|
700 biji
|
|
700.000 : 7 hari
|
100 biji
|
25 kardus
|
2.800.000
|
|
1.500 biji
|
|
1.500.000 : 7 hari
|
214 biji
|
50 kardus
|
6.000.000
|
|
3.000 biji
|
|
3.000.000 : 7 hari
|
428 biji
|
100 kardus
|
12.000.000
|
|
15.000 biji
|
|
15.000.000 : 7 hr
|
2140 biji
|
500 kardus
|
60.000.000
|
|
30.000 biji
|
|
30.000.000 : 7 hr
|
4280 biji
|
1000 kardus
|
120.000.000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Produksi
|
Mie
|
Stiker
|
Bumbu
|
Minyak
|
|
|
1 biji
|
100gr
|
|
1gr
|
|
|
|
5 biji
|
500gr
|
|
5gr
|
|
|
|
10 biji
|
1kg
|
|
10gr
|
|
|
|
20 biji
|
2kg
|
|
20gr
|
|
|
|
30 biji
|
3kg
|
|
30gr
|
|
|
|
50 biji
|
5kg
|
|
50gr
|
|
|
|
60 biji
|
6kg
|
1 lembar a3
|
60gr
|
|
|
|
90 biji
|
9kg
|
|
90gr
|
|
|
|
100 biji
|
10kg
|
|
1kg
|
|
|
|
120 biji
|
1,2kg
|
2 lembar a3
|
|
|
|
|
150 biji
|
1,3kg
|
|
|
|
|
|
300 biji
|
30kg
|
|
3kg
|
|
|
|
1.500 biji
|
150kg
|
|
|
|
|
|
3.000 biji
|
300kg
|
|
30kg
|
|
|
|
10.000 biji
|
1ton
|
|
|
|
|
|
15.000 biji
|
1,5ton
|
|
|
|
|
|
30.000 biji
|
3ton
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Produksi
|
|
Penghasilan
Karyawan
|
Sebulan
|
Produksi perhari
|
Kardus
|
|
1 biji
|
|
200
|
800
|
|
-
|
|
5 biji
|
|
1000
|
4000
|
|
-
|
|
10 biji
|
|
2000
|
8000
|
|
-
|
|
20 biji
|
|
4000
|
16.000
|
|
-
|
|
30 biji
|
|
6000
|
|
|
1 kardus
|
|
50 biji
|
|
10.000
|
|
|
-
|
|
60 biji
|
|
12.000
|
|
|
2 kardus
|
|
90 biji
|
|
18.000
|
|
|
3 kardus
|
|
100 biji
|
|
20.000
|
|
|
-
|
|
120 biji
|
|
24.000
|
|
|
4 kardus
|
|
150 biji
|
|
30.000
|
|
|
5 kardus
|
|
300 biji
|
|
60.000
|
|
|
10 kardus
|
|
1.500 biji
|
|
300.000
|
1.200.000
|
214 biji
|
50 kardus
|
|
3.000 biji
|
|
600.000
|
2.400.000
|
428 biji
|
100 kardus
|
|
10.000 biji
|
|
2.000.000
|
|
|
|
|
15.000 biji
|
|
3.000.000
|
|
|
500 kardus
|
|
30.000 biji
|
|
6.000.000
|
|
|
1000 kardus
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 biji
|
300
|
500
|
700
|
1000
|
1500
|
|
5 biji
|
1500
|
2500
|
3500
|
5000
|
7500
|
|
10 biji
|
3000
|
5000
|
7000
|
10.000
|
15.000
|
|
20 biji
|
6000
|
10.000
|
|
|
|
|
30 biji
|
|
|
|
|
|
|
50 biji
|
|
|
|
|
|
|
60 biji
|
|
|
|
|
|
|
90 biji
|
|
|
|
|
|
|
100 biji
|
30.000
|
50.000
|
70.000
|
100.000
|
150.000
|
|
120 biji
|
|
|
|
|
|
|
150 biji
|
|
|
|
|
|
|
300 biji
|
|
|
|
|
|
|
1.000 biji
|
300.000
|
500.000
|
700.000
|
1.000.000
|
1.500.000
|
|
1.500 biji
|
|
750.000
|
|
|
|
|
3.000 biji
|
|
|
|
|
|
|
10.000 biji
|
3.000.000
|
5.000.000
|
7.000.000
|
10.000.000
|
15.000.000
|
|
15.000 biji
|
|
|
|
|
|
|
30.000 biji
|
|
|
|
|
|
Catatan:
1.
Analisa diatas adalah hasil
bersih, belum omset penjualan dan biaya operasional serta pengembangan untuk
inventaris dan peralatan usaha.
2.
Tugas karyawan: masak mie, kemasan
mie, sealer, gunting stiker, packing kardus.
3.
Takaran bumbu disesuaikan dengan
rasa dan kecukupan yang tepat.
4.
Catatan alanisa:
1.
Harga net 1200, harga akhir 1800
per biji 600. harga akhir 2000, untung per biji 700 . harga akhir 2300 untung
perbiji 1000.
2.
Rinciang: 800 mie, 100 bumbu, 100
plastik dan stiker, 200 karyawan. Total 1200.
3.
Sf
Distribusi Cokotan
|
No
|
Jumlah Stok
|
Tujuan
|
|
Keterangan
|
|
1
|
|
Cemeng
|
|
|
|
2
|
|
STIKI
|
|
|
|
3
|
|
UB
|
|
|
|
4
|
|
UIN
|
|
|
|
5
|
|
UM
|
|
|
|
6
|
|
UNISMA
|
|
|
|
7
|
|
Warning
|
|
|
|
8
|
|
Cafe Pustaka
|
|
|
|
9
|
|
AGP
|
|
|
|
10
|
|
Al Fattah
|
|
|
|
11
|
|
Nelongso
|
|
|
|
12
|
|
Sardo
|
|
|
|
13
|
|
|
|
|
|
14
|
|
|
|
|
|
15
|
|
|
|
|
|
16
|
|
|
|
|
|
17
|
|
|
|
|
|
18
|
|
|
|
|
|
19
|
|
|
|
|
|
20
|
|
|
|
|
|
21
|
|
|
|
|
|
22
|
|
|
|
|
|
23
|
|
|
|
|
|
24
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribusi Cokotan
|
No
|
Jumlah Stok
|
Tanggal
|
|
Keterangan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
